{"text_format":"1","workbook":"xlsx","n_sheets":34,"sheets":["Protect","Final Checklist","Reconciliation","Rates - Sheets 67.2-67.5","CSWNA Summary","SRR Summary","SRR SEMO","SRR WEMO","SRR NEMO","CSWNA SEMO","CSWNA WEMO","CSWNA NEMO","ChillTempActuals","CGITempActuals","SEMO Cycles","WEMO Cycles","NEMO Cycles","WNARevAlloc","MeterReadSch2","MeterReadSch","CustEstVol","CustEstRev","WNAR Rates","CSWNA Amounts","ReconPerAdj","VolTrueUp","PriorPerAdj","RankNHDD","TempAdj","VolumetricRates","BillDeter","BetaCoeff","ValidationLists","DateSet"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":3098,"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":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[[23,2,25,2],[23,3,25,3]]}
[]
[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","Ok until reset by new rate case","RS"]
[null,"Beta Coefficient","Changes from prior filings","Ok until reset by new rate case","RS"]
[null,"Billing Determinants","Changes from prior filings","Ok until reset by new rate case","RS"]
[null,"Volumetric Rates","Changes from prior filings","Ok until reset by new rate case","RS"]
[null,"Chillicothe Temp Adjustment","Changes from prior filings","Ok until reset by new rate case","RS"]
[null,"Ranked Normal HDD","Changes from prior filings","Ok until reset by new rate case","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,"CSWNA 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.","Checked and updated through August 2023","RS"]
[null,"Meter Read Sched2","Redesigned and reformatted for new SAP cycle billing","Checked and updated through December 2024","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 CSWNA calculations.","Checked and ties to reports from Revenue Dept.","RS"]
[null,"SEMO Cycles",null,null,"RS"]
[null,"WEMO Cycles",null,null,"RS"]
[null,"CGI Actual Temperatures","Make sure table is updated and RANK SORTED","Downloaded through July 31, 2004.  Missing July 3-6, 13.  Need to check for later updates.","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":57,"n_cols":11,"rows_kept":57,"cut":false,"hidden":false,"merged":[[28,2,28,3],[28,4,28,5],[28,6,28,7],[33,2,33,3],[33,4,33,5],[33,6,33,7],[1,1,1,3],[7,2,7,4],[7,5,7,7],[7,8,7,10],[17,2,17,4],[17,5,17,7],[17,8,17,10],[52,2,52,3],[52,4,52,5],[52,6,52,7],[40,2,40,3],[40,4,40,5],[40,6,40,7],[47,2,47,3],[47,4,47,5],[47,6,47,7]]}
[]
[null,"Reconciiation Worksheet"]
[null,"Worksheets vs. Tables"]
[null,"Year:",{"$f":"DateSet!C2","v":2024}]
[null,"Period:",{"$f":"DateSet!C3","v":"S2"}]
[]
[null,"CSWNA Amounts"]
[null,"Res","CSWNA Worksheets",null,null,"CSWNA Amount Table",null,null,"Difference"]
[null,"Month","NEMO","WEMO","SEMO","NEMO","WEMO","SEMO","NEMO","WEMO","SEMO"]
[null,{"$f":"'CSWNA NEMO'!B12","v":45292},{"$f":"'CSWNA NEMO'!E12","v":59025.78},{"$f":"'CSWNA WEMO'!E12","v":5504.11},{"$f":"'CSWNA SEMO'!E12","v":84318.53},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B10)*(CSWNAAmounts[Region]=C$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":59025.78},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B10)*(CSWNAAmounts[Region]=D$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":5504.11},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B10)*(CSWNAAmounts[Region]=E$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":84318.53},{"$f":"F10-C10","v":0},{"$f":"G10-D10","v":0},0]
[null,{"$f":"'CSWNA NEMO'!B13","v":45323},{"$f":"'CSWNA NEMO'!E13","v":29713.95},{"$f":"'CSWNA WEMO'!E13","v":9800.2099999999991},{"$f":"'CSWNA SEMO'!E13","v":23405.81},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B11)*(CSWNAAmounts[Region]=C$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":29713.95},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B11)*(CSWNAAmounts[Region]=D$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":9800.2099999999991},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B11)*(CSWNAAmounts[Region]=E$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":23405.81},{"$f":"F11-C11","v":0},0,0]
[null,{"$f":"'CSWNA NEMO'!B14","v":45352},{"$f":"'CSWNA NEMO'!E14","v":98739.89},{"$f":"'CSWNA WEMO'!E14","v":20830.599999999999},{"$f":"'CSWNA SEMO'!E14","v":157273.18},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B12)*(CSWNAAmounts[Region]=C$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":98739.89},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B12)*(CSWNAAmounts[Region]=D$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":20830.599999999999},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B12)*(CSWNAAmounts[Region]=E$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":157273.18},0,0,0]
[null,{"$f":"'CSWNA NEMO'!B15","v":45383},{"$f":"'CSWNA NEMO'!E15","v":86961.53},{"$f":"'CSWNA WEMO'!E15","v":16805.41},{"$f":"'CSWNA SEMO'!E15","v":95751.85},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[Region]=C$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":86961.53},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[Region]=D$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":16805.41},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[Region]=E$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":95751.85},0,0,0]
[null,{"$f":"'CSWNA NEMO'!B16","v":45413},{"$f":"'CSWNA NEMO'!E16","v":70087.03},{"$f":"'CSWNA WEMO'!E16","v":14478.7},{"$f":"'CSWNA SEMO'!E16","v":54481.31},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[Region]=C$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":70087.03},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[Region]=D$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":14478.7},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[Region]=E$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":54481.31},0,0,0]
[null,{"$f":"'CSWNA NEMO'!B17","v":45444},{"$f":"'CSWNA NEMO'!E17","v":11057.44},{"$f":"'CSWNA WEMO'!E17","v":2294.25},{"$f":"'CSWNA SEMO'!E17","v":33907.75},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[Region]=C$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":11057.44},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[Region]=D$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":2294.25},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[Region]=E$9)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CSWNA])","v":33907.75},0,0,0]
[null,"Total",{"$f":"SUM(C10:C15)","v":355585.62000000005},{"$f":"SUM(D10:D15)","v":69713.279999999999},449138.43,355585.62000000005,69713.279999999999,449138.43,0,0,0]
[]
[null,"SGS","CSWNA Worksheets",null,null,"CSWNA Amount Table",null,null,"Difference"]
[null,"Month","NEMO","WEMO","SEMO","NEMO","WEMO","SEMO","NEMO","WEMO","SEMO"]
[null,{"$f":"'CSWNA NEMO'!B25","v":45292},{"$f":"'CSWNA NEMO'!E25","v":6920.42},{"$f":"'CSWNA WEMO'!E25","v":750.17},{"$f":"'CSWNA SEMO'!E25","v":7360.11},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B20)*(CSWNAAmounts[Region]=C$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":6920.42},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B20)*(CSWNAAmounts[Region]=D$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":750.17},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B20)*(CSWNAAmounts[Region]=E$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":7360.11},{"$f":"F20-C20","v":0},{"$f":"G20-D20","v":0},{"$f":"H20-E20","v":0}]
[null,{"$f":"'CSWNA NEMO'!B26","v":45323},{"$f":"'CSWNA NEMO'!E26","v":3973.08},{"$f":"'CSWNA WEMO'!E26","v":1338.23},{"$f":"'CSWNA SEMO'!E26","v":2348.0500000000002},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B21)*(CSWNAAmounts[Region]=C$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":3973.08},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B21)*(CSWNAAmounts[Region]=D$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":1338.23},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B21)*(CSWNAAmounts[Region]=E$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":2348.0500000000002},{"$f":"F21-C21","v":0},0,0]
[null,{"$f":"'CSWNA NEMO'!B27","v":45352},{"$f":"'CSWNA NEMO'!E27","v":11759.45},{"$f":"'CSWNA WEMO'!E27","v":2883.28},{"$f":"'CSWNA SEMO'!E27","v":13878.8},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B22)*(CSWNAAmounts[Region]=C$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":11759.45},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B22)*(CSWNAAmounts[Region]=D$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":2883.28},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B22)*(CSWNAAmounts[Region]=E$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":13878.8},0,0,0]
[null,{"$f":"'CSWNA NEMO'!B28","v":45383},{"$f":"'CSWNA NEMO'!E28","v":7885.45},{"$f":"'CSWNA WEMO'!E28","v":1821.94},{"$f":"'CSWNA SEMO'!E28","v":8452.24},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B23)*(CSWNAAmounts[Region]=C$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":7885.45},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B23)*(CSWNAAmounts[Region]=D$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":1821.94},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B23)*(CSWNAAmounts[Region]=E$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":8452.24},0,0,0]
[null,{"$f":"'CSWNA NEMO'!B29","v":45413},{"$f":"'CSWNA NEMO'!E29","v":8529.8700000000008},{"$f":"'CSWNA WEMO'!E29","v":2059.15},{"$f":"'CSWNA SEMO'!E29","v":4860.6099999999997},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B24)*(CSWNAAmounts[Region]=C$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":8529.8700000000008},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B24)*(CSWNAAmounts[Region]=D$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":2059.15},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B24)*(CSWNAAmounts[Region]=E$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":4860.6099999999997},0,0,0]
[null,{"$f":"'CSWNA NEMO'!B30","v":45444},{"$f":"'CSWNA NEMO'!E30","v":3765.68},{"$f":"'CSWNA WEMO'!E30","v":758.19},{"$f":"'CSWNA SEMO'!E30","v":3023.35},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B25)*(CSWNAAmounts[Region]=C$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":3765.68},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B25)*(CSWNAAmounts[Region]=D$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":758.19},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B25)*(CSWNAAmounts[Region]=E$9)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CSWNA])","v":3023.35},0,0,0]
[null,"Total",{"$f":"SUM(C20:C25)","v":42833.950000000004},{"$f":"SUM(D20:D25)","v":9610.9600000000009},{"$f":"SUM(E20:E25)","v":39923.159999999996},{"$f":"SUM(F20:F25)","v":42833.950000000004},{"$f":"SUM(G20:G25)","v":9610.9600000000009},{"$f":"SUM(H20:H25)","v":39923.159999999996},{"$f":"SUM(I20:I25)","v":0},{"$f":"SUM(J20:J25)","v":0},{"$f":"SUM(K20:K25)","v":0}]
[]
[null,"Reconciliation Period Adjustments"]
[null,"CSWNA","CSWNA Worksheets",null,"ReconPerAdj Table",null,"Difference"]
[null,"Region","Res","SGS","Res","SGS","Res","SGS"]
[null,"NEMO",{"$f":"'CSWNA NEMO'!C19","v":355585.62},{"$f":"'CSWNA NEMO'!C32","v":42833.95},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=$C$5)*(ReconPerAdj[Region]=$B31)*(ReconPerAdj[RateName]=$B$29)*(ReconPerAdj[CustClass]=E$30)*ReconPerAdj[ReconcilingPeriodAdj])","v":355585.62},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=$C$5)*(ReconPerAdj[Region]=$B31)*(ReconPerAdj[RateName]=$B$29)*(ReconPerAdj[CustClass]=F$30)*ReconPerAdj[ReconcilingPeriodAdj])","v":42833.95},{"$f":"E31-C31","v":0},{"$f":"F31-D31","v":0}]
[null,"WEMO",{"$f":"'CSWNA WEMO'!C19","v":69713.279999999999},{"$f":"'CSWNA WEMO'!C32","v":9610.9599999999991},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=$C$5)*(ReconPerAdj[Region]=$B32)*(ReconPerAdj[RateName]=$B$29)*(ReconPerAdj[CustClass]=E$30)*ReconPerAdj[ReconcilingPeriodAdj])","v":69713.279999999999},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=$C$5)*(ReconPerAdj[Region]=$B32)*(ReconPerAdj[RateName]=$B$29)*(ReconPerAdj[CustClass]=F$30)*ReconPerAdj[ReconcilingPeriodAdj])","v":9610.9599999999991},{"$f":"E32-C32","v":0},0]
[null,"SEMO",{"$f":"'CSWNA SEMO'!C19","v":449138.43},{"$f":"'CSWNA SEMO'!C32","v":39923.160000000003},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=$C$5)*(ReconPerAdj[Region]=$B33)*(ReconPerAdj[RateName]=$B$29)*(ReconPerAdj[CustClass]=E$30)*ReconPerAdj[ReconcilingPeriodAdj])","v":449138.43},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=$C$5)*(ReconPerAdj[Region]=$B33)*(ReconPerAdj[RateName]=$B$29)*(ReconPerAdj[CustClass]=F$30)*ReconPerAdj[ReconcilingPeriodAdj])","v":39923.160000000003},0,0]
[null,"SRR","SRR Summary Worksheet",null,"ReconPerAdj Table",null,"Difference"]
[null,"Region","Res","SGS","Res","SGS","Res","SGS"]
[null,"NEMO",{"$f":"'SRR Summary'!C61","v":26888.600000000002},{"$f":"'SRR Summary'!F61","v":2585.48},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=$C$5)*(ReconPerAdj[Region]=$B36)*(ReconPerAdj[RateName]=$B$34)*(ReconPerAdj[CustClass]=E$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":26888.600000000002},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=$C$5)*(ReconPerAdj[Region]=$B36)*(ReconPerAdj[RateName]=$B$34)*(ReconPerAdj[CustClass]=F$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":2585.48},{"$f":"E36-C36","v":0},{"$f":"F36-D36","v":0}]
[null,"WEMO",{"$f":"'SRR Summary'!D61","v":5728.79},{"$f":"'SRR Summary'!G61","v":355.68},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=$C$5)*(ReconPerAdj[Region]=$B37)*(ReconPerAdj[RateName]=$B$34)*(ReconPerAdj[CustClass]=E$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":5728.79},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=$C$5)*(ReconPerAdj[Region]=$B37)*(ReconPerAdj[RateName]=$B$34)*(ReconPerAdj[CustClass]=F$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":355.68},{"$f":"E37-C37","v":0},0]
[null,"SEMO",{"$f":"'SRR Summary'!I61","v":57213.460000000006},{"$f":"'SRR Summary'!J61","v":1325.1100000000001},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=$C$5)*(ReconPerAdj[Region]=$B38)*(ReconPerAdj[RateName]=$B$34)*(ReconPerAdj[CustClass]=E$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":57213.460000000006},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=$C$5)*(ReconPerAdj[Region]=$B38)*(ReconPerAdj[RateName]=$B$34)*(ReconPerAdj[CustClass]=F$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":1325.1100000000001},0,0]
[]
[null,"SRR Volumetric True-Ups"]
[null,null,"SRR Worksheets",null,"VolTrueUp Table",null,"Difference"]
[null,"Region","Res","SGS","Res","SGS","Res","SGS"]
[null,"NEMO",{"$f":"'SRR NEMO'!C22","v":6645.29},{"$f":"'SRR NEMO'!C37","v":1233.08},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=$C$5)*(VolTrueUp[Region]=$B43)*(VolTrueUp[CustClass]=E$42)*VolTrueUp[TrueUp])","v":6645.29},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=$C$5)*(VolTrueUp[Region]=$B43)*(VolTrueUp[CustClass]=F$42)*VolTrueUp[TrueUp])","v":1233.08},{"$f":"E43-C43","v":0},{"$f":"F43-D43","v":0}]
[null,"WEMO",{"$f":"'SRR WEMO'!C22","v":-324.51},{"$f":"'SRR WEMO'!C37","v":-43.319999999999993},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=$C$5)*(VolTrueUp[Region]=$B44)*(VolTrueUp[CustClass]=E$42)*VolTrueUp[TrueUp])","v":-324.51},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=$C$5)*(VolTrueUp[Region]=$B44)*(VolTrueUp[CustClass]=F$42)*VolTrueUp[TrueUp])","v":-43.32},{"$f":"E44-C44","v":0},0]
[null,"SEMO",{"$f":"'SRR SEMO'!C22","v":-85.67},{"$f":"'SRR SEMO'!C37","v":-17.25},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=$C$5)*(VolTrueUp[Region]=$B45)*(VolTrueUp[CustClass]=E$42)*VolTrueUp[TrueUp])","v":-85.67},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=$C$5)*(VolTrueUp[Region]=$B45)*(VolTrueUp[CustClass]=F$42)*VolTrueUp[TrueUp])","v":-17.25},0,0]
[]
[null,"WNAR Rates"]
[null,"CSWNA","CSWNA Summary Worksht",null,"WNAR Rates Table",null,"Difference"]
[null,"Region","Res","SGS","Res","SGS","Res","SGS"]
[null,"NEMO",{"$f":"'CSWNA Summary'!E26","v":3.2149999999999998E-2},{"$f":"'CSWNA Summary'!H26","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Period]=$C$5)*(WNARRates[Region]=$B50)*(WNARRates[CustClass]=E$49)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Period]=$C$5)*(WNARRates[Region]=$B50)*(WNARRates[CustClass]=F$49)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"E50-C50","v":0},{"$f":"F50-D50","v":0}]
[null,"WEMO",{"$f":"'CSWNA Summary'!E26","v":3.2149999999999998E-2},{"$f":"'CSWNA Summary'!H26","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Period]=$C$5)*(WNARRates[Region]=$B51)*(WNARRates[CustClass]=E$49)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Period]=$C$5)*(WNARRates[Region]=$B51)*(WNARRates[CustClass]=F$49)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"E51-C51","v":0},0]
[null,"SEMO",{"$f":"'CSWNA Summary'!I26","v":2.9350000000000001E-2},{"$f":"'CSWNA Summary'!J26","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Period]=$C$5)*(WNARRates[Region]=$B52)*(WNARRates[CustClass]=E$49)*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Period]=$C$5)*(WNARRates[Region]=$B52)*(WNARRates[CustClass]=F$49)*WNARRates[AdjCSWNA])","v":1.021E-2},0,0]
[null,"SRR","SRR Summary Worksheet",null,"WNAR Rates Table",null,"Difference"]
[null,"Region","Res","SGS","Res","SGS","Res","SGS"]
[null,"NEMO",{"$f":"'SRR Summary'!C84","v":2.47E-3},{"$f":"'SRR Summary'!D84","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Period]=$C$5)*(WNARRates[Region]=$B55)*(WNARRates[CustClass]=E$54)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Period]=$C$5)*(WNARRates[Region]=$B55)*(WNARRates[CustClass]=F$54)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"E55-C55","v":0},{"$f":"F55-D55","v":0}]
[null,"WEMO",{"$f":"'SRR Summary'!C84","v":2.47E-3},{"$f":"'SRR Summary'!D84","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Period]=$C$5)*(WNARRates[Region]=$B56)*(WNARRates[CustClass]=E$54)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Period]=$C$5)*(WNARRates[Region]=$B56)*(WNARRates[CustClass]=F$54)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"E56-C56","v":0},0]
[null,"SEMO",{"$f":"'SRR Summary'!E84","v":3.7399999999999998E-3},{"$f":"'SRR Summary'!F84","v":3.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Period]=$C$5)*(WNARRates[Region]=$B57)*(WNARRates[CustClass]=E$54)*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Period]=$C$5)*(WNARRates[Region]=$B57)*(WNARRates[CustClass]=F$54)*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":false,"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,{"$f":"DateSet!L4","v":"2023 S2"},{"$f":"DateSet!M4","v":45200},12,{"$f":"EOMONTH(C13,11)","v":"2024-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C13)*(WNARRates[Region]=H13)*(WNARRates[CustClass]=I13)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},null,"NEMO","Res","CSWNA"]
[null,{"$f":"DateSet!L5","v":"2024 S1"},{"$f":"DateSet!M5","v":45383},12,{"$f":"EOMONTH(C14,11)","v":"2025-03-31"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C14)*(WNARRates[Region]=H14)*(WNARRates[CustClass]=I14)*WNARRates[AdjCSWNA])","v":1.137E-2},null,"NEMO","Res","CSWNA"]
[null,{"$f":"DateSet!L6","v":"2024 S2"},{"$f":"DateSet!M6","v":45566},12,{"$f":"EOMONTH(C15,11)","v":"2025-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C15)*(WNARRates[Region]=H15)*(WNARRates[CustClass]=I15)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},null,"NEMO","Res","CSWNA"]
[]
[null,"SRR Table:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","SRR\n(Annual)"]
[null,{"$f":"$B$13","v":"2023 S2"},{"$f":"$C$13","v":45200},12,{"$f":"EOMONTH(C19,11)","v":"2024-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C19)*(WNARRates[Region]=H19)*(WNARRates[CustClass]=I19)*WNARRates[AdjSRR])","v":-2.9E-4},null,"NEMO","Res","SRR"]
[null,{"$f":"$B$14","v":"2024 S1"},{"$f":"$C$14","v":45383},12,{"$f":"EOMONTH(C20,11)","v":"2025-03-31"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C20)*(WNARRates[Region]=H20)*(WNARRates[CustClass]=I20)*WNARRates[AdjSRR])","v":1.33E-3},null,"NEMO","Res","SRR"]
[null,{"$f":"$B$15","v":"2024 S2"},{"$f":"$C$15","v":45566},12,{"$f":"EOMONTH(C21,11)","v":"2025-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C21)*(WNARRates[Region]=H21)*(WNARRates[CustClass]=I21)*WNARRates[AdjSRR])","v":2.47E-3},null,"NEMO","Res","SRR"]
[]
[null,"WNA Rider Rate:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","WNA (Semiannual)"]
[null,{"$f":"$B$14","v":"2024 S1"},{"$f":"$C$14","v":45383},6,{"$f":"EOMONTH(C25,D25-1)","v":"2024-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C25)*(WNARRates[EndDate]>=C25)*(WNARRates[Region]=H25)*(WNARRates[CustClass]=I25)*WNARRates[AdjSRR])+SUMPRODUCT((WNARRates[BeginDate]<=C25)*(WNARRates[EndDate]>=C25)*(WNARRates[Region]=H25)*(WNARRates[CustClass]=I25)*WNARRates[AdjCSWNA])","v":2.4259999999999997E-2},null,"NEMO","Res","WNA"]
[null,{"$f":"$B$15","v":"2024 S2"},{"$f":"$C$15","v":45566},6,{"$f":"EOMONTH(C26,D26-1)","v":"2025-03-31"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C26)*(WNARRates[EndDate]>=C26)*(WNARRates[Region]=H26)*(WNARRates[CustClass]=I26)*WNARRates[AdjSRR])+SUMPRODUCT((WNARRates[BeginDate]<=C26)*(WNARRates[EndDate]>=C26)*(WNARRates[Region]=H26)*(WNARRates[CustClass]=I26)*WNARRates[AdjCSWNA])","v":4.7319999999999994E-2},null,"NEMO","Res","WNA"]
[]
[null,"Residential Rates for Southeast District (Sheet No. 67.3)"]
[]
[null,"CWNA Table:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","CSWNA (Annual)"]
[null,{"$f":"$B$13","v":"2023 S2"},{"$f":"$C$13","v":45200},12,{"$f":"EOMONTH(C32,11)","v":"2024-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C32)*(WNARRates[Region]=H32)*(WNARRates[CustClass]=I32)*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},null,"SEMO","Res","CSWNA"]
[null,{"$f":"$B$14","v":"2024 S1"},{"$f":"$C$14","v":45383},12,{"$f":"EOMONTH(C33,11)","v":"2025-03-31"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C33)*(WNARRates[Region]=H33)*(WNARRates[CustClass]=I33)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},null,"SEMO","Res","CSWNA"]
[null,{"$f":"$B$15","v":"2024 S2"},{"$f":"$C$15","v":45566},12,{"$f":"EOMONTH(C34,11)","v":"2025-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C34)*(WNARRates[Region]=H34)*(WNARRates[CustClass]=I34)*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},null,"SEMO","Res","CSWNA"]
[]
[null,"SRR Table:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","SRR\n(Annual)"]
[null,{"$f":"$B$13","v":"2023 S2"},{"$f":"$C$13","v":45200},12,{"$f":"EOMONTH(C38,11)","v":"2024-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C38)*(WNARRates[Region]=H38)*(WNARRates[CustClass]=I38)*WNARRates[AdjSRR])","v":1.4999999999999999E-4},null,"SEMO","Res","SRR"]
[null,{"$f":"$B$14","v":"2024 S1"},{"$f":"$C$14","v":45383},12,{"$f":"EOMONTH(C39,11)","v":"2025-03-31"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C39)*(WNARRates[Region]=H39)*(WNARRates[CustClass]=I39)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},null,"SEMO","Res","SRR"]
[null,{"$f":"$B$15","v":"2024 S2"},{"$f":"$C$15","v":45566},12,{"$f":"EOMONTH(C40,11)","v":"2025-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C40)*(WNARRates[Region]=H40)*(WNARRates[CustClass]=I40)*WNARRates[AdjSRR])","v":3.7399999999999998E-3},null,"SEMO","Res","SRR"]
[]
[null,"WNA Rider Rate:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","WNA (Semiannual)"]
[null,{"$f":"$B$14","v":"2024 S1"},{"$f":"$C$14","v":45383},6,{"$f":"EOMONTH(C44,D44-1)","v":"2024-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C44)*(WNARRates[EndDate]>=C44)*(WNARRates[Region]=H44)*(WNARRates[CustClass]=I44)*WNARRates[AdjSRR])+SUMPRODUCT((WNARRates[BeginDate]<=C44)*(WNARRates[EndDate]>=C44)*(WNARRates[Region]=H44)*(WNARRates[CustClass]=I44)*WNARRates[AdjCSWNA])","v":2.9520000000000001E-2},null,"SEMO","Res","WNA"]
[null,{"$f":"$B$15","v":"2024 S2"},{"$f":"$C$15","v":45566},6,{"$f":"EOMONTH(C45,D45-1)","v":"2025-03-31"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C45)*(WNARRates[EndDate]>=C45)*(WNARRates[Region]=H45)*(WNARRates[CustClass]=I45)*WNARRates[AdjSRR])+SUMPRODUCT((WNARRates[BeginDate]<=C45)*(WNARRates[EndDate]>=C45)*(WNARRates[Region]=H45)*(WNARRates[CustClass]=I45)*WNARRates[AdjCSWNA])","v":3.7530000000000001E-2},null,"SEMO","Res","WNA"]
[]
[]
[null,"SGS Rates for Northeast and West District (Sheet No. 67.4)"]
[]
[null,"CWNA Table:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","CSWNA (Annual)"]
[null,{"$f":"$B$13","v":"2023 S2"},{"$f":"$C$13","v":45200},12,{"$f":"EOMONTH(C52,11)","v":"2024-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C52)*(WNARRates[Region]=H52)*(WNARRates[CustClass]=I52)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},null,"NEMO","SGS","CSWNA"]
[null,{"$f":"$B$14","v":"2024 S1"},{"$f":"$C$14","v":45383},12,{"$f":"EOMONTH(C53,11)","v":"2025-03-31"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C53)*(WNARRates[Region]=H53)*(WNARRates[CustClass]=I53)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},null,"NEMO","SGS","CSWNA"]
[null,{"$f":"$B$15","v":"2024 S2"},{"$f":"$C$15","v":45566},12,{"$f":"EOMONTH(C54,11)","v":"2025-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C54)*(WNARRates[Region]=H54)*(WNARRates[CustClass]=I54)*WNARRates[AdjCSWNA])","v":1.328E-2},null,"NEMO","SGS","CSWNA"]
[]
[null,"SRR Table:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","SRR\n(Annual)"]
[null,{"$f":"$B$13","v":"2023 S2"},{"$f":"$C$13","v":45200},12,{"$f":"EOMONTH(C58,11)","v":"2024-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C58)*(WNARRates[Region]=H58)*(WNARRates[CustClass]=I58)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},null,"NEMO","SGS","SRR"]
[null,{"$f":"$B$14","v":"2024 S1"},{"$f":"$C$14","v":45383},12,{"$f":"EOMONTH(C59,11)","v":"2025-03-31"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C59)*(WNARRates[Region]=H59)*(WNARRates[CustClass]=I59)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},null,"NEMO","SGS","SRR"]
[null,{"$f":"$B$15","v":"2024 S2"},{"$f":"$C$15","v":45566},12,{"$f":"EOMONTH(C60,11)","v":"2025-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C60)*(WNARRates[Region]=H60)*(WNARRates[CustClass]=I60)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},null,"NEMO","SGS","SRR"]
[]
[null,"WNA Rider Rate:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","WNA (Semiannual)"]
[null,{"$f":"$B$14","v":"2024 S1"},{"$f":"$C$14","v":45383},6,{"$f":"EOMONTH(C64,D64-1)","v":"2024-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C64)*(WNARRates[EndDate]>=C64)*(WNARRates[Region]=H64)*(WNARRates[CustClass]=I64)*WNARRates[AdjSRR])+SUMPRODUCT((WNARRates[BeginDate]<=C64)*(WNARRates[EndDate]>=C64)*(WNARRates[Region]=H64)*(WNARRates[CustClass]=I64)*WNARRates[AdjCSWNA])","v":1.431E-2},null,"NEMO","SGS","WNA"]
[null,{"$f":"$B$15","v":"2024 S2"},{"$f":"$C$15","v":45566},6,{"$f":"EOMONTH(C65,D65-1)","v":"2025-03-31"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C65)*(WNARRates[EndDate]>=C65)*(WNARRates[Region]=H65)*(WNARRates[CustClass]=I65)*WNARRates[AdjSRR])+SUMPRODUCT((WNARRates[BeginDate]<=C65)*(WNARRates[EndDate]>=C65)*(WNARRates[Region]=H65)*(WNARRates[CustClass]=I65)*WNARRates[AdjCSWNA])","v":2.2700000000000001E-2},null,"NEMO","SGS","WNA"]
[]
[null,"SGS Rates for Southeast District (Sheet No. 67.5)"]
[]
[null,"CWNA Table:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","CSWNA (Annual)"]
[null,{"$f":"$B$13","v":"2023 S2"},{"$f":"$C$13","v":45200},12,{"$f":"EOMONTH(C71,11)","v":"2024-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C71)*(WNARRates[Region]=H71)*(WNARRates[CustClass]=I71)*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},null,"SEMO","SGS","CSWNA"]
[null,{"$f":"$B$14","v":"2024 S1"},{"$f":"$C$14","v":45383},12,{"$f":"EOMONTH(C72,11)","v":"2025-03-31"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C72)*(WNARRates[Region]=H72)*(WNARRates[CustClass]=I72)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},null,"SEMO","SGS","CSWNA"]
[null,{"$f":"$B$15","v":"2024 S2"},{"$f":"$C$15","v":45566},12,{"$f":"EOMONTH(C73,11)","v":"2025-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C73)*(WNARRates[Region]=H73)*(WNARRates[CustClass]=I73)*WNARRates[AdjCSWNA])","v":1.021E-2},null,"SEMO","SGS","CSWNA"]
[]
[null,"SRR Table:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","SRR\n(Annual)"]
[null,{"$f":"$B$13","v":"2023 S2"},{"$f":"$C$13","v":45200},12,{"$f":"EOMONTH(C77,11)","v":"2024-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C77)*(WNARRates[Region]=H77)*(WNARRates[CustClass]=I77)*WNARRates[AdjSRR])","v":0},null,"SEMO","SGS","SRR"]
[null,{"$f":"$B$14","v":"2024 S1"},{"$f":"$C$14","v":45383},12,{"$f":"EOMONTH(C78,11)","v":"2025-03-31"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C78)*(WNARRates[Region]=H78)*(WNARRates[CustClass]=I78)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},null,"SEMO","SGS","SRR"]
[null,{"$f":"$B$15","v":"2024 S2"},{"$f":"$C$15","v":45566},12,{"$f":"EOMONTH(C79,11)","v":"2025-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C79)*(WNARRates[Region]=H79)*(WNARRates[CustClass]=I79)*WNARRates[AdjSRR])","v":3.4000000000000002E-4},null,"SEMO","SGS","SRR"]
[]
[null,"WNA Rider Rate:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","WNA (Semiannual)"]
[null,{"$f":"$B$14","v":"2024 S1"},{"$f":"$C$14","v":45383},6,{"$f":"EOMONTH(C83,D83-1)","v":"2024-09-30"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C83)*(WNARRates[EndDate]>=C83)*(WNARRates[Region]=H83)*(WNARRates[CustClass]=I83)*WNARRates[AdjSRR])+SUMPRODUCT((WNARRates[BeginDate]<=C83)*(WNARRates[EndDate]>=C83)*(WNARRates[Region]=H83)*(WNARRates[CustClass]=I83)*WNARRates[AdjCSWNA])","v":1.0530000000000001E-2},null,"SEMO","SGS","WNA"]
[null,{"$f":"$B$15","v":"2024 S2"},{"$f":"$C$15","v":45566},6,{"$f":"EOMONTH(C84,D84-1)","v":"2025-03-31"},{"$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":1.2440000000000001E-2},null,"SEMO","SGS","WNA"]

{"sheet":"CSWNA Summary","index":4,"n_rows":43,"n_cols":11,"rows_kept":43,"cut":false,"hidden":false,"merged":[[10,10,11,10],[20,10,21,10],[20,1,21,1],[36,4,36,5],[36,6,36,7],[36,2,37,2],[36,1,37,1],[10,2,10,4],[10,5,10,7],[1,4,1,5],[28,4,28,5],[28,6,28,7],[20,2,20,4],[20,5,20,7]]}
[]
[null,"Liberty Midstates",null,null,"Filing Period"]
[null,"WNAR Filing",null,null,"Year","Period"]
[null,"CSWNA Summary"]
[null,"Year",{"$f":"DateSet!C2","v":2024}]
[null,"Period",{"$f":"DateSet!C3","v":"S2"}]
[null,"CSWNA Analysis",{"$f":"DateSet!J8","v":45292}]
[null,"New Rate Effec.",{"$f":"DateSet!D4","v":45566}]
[]
[null,"Current Period Dollar Adjustment"]
[null,"Customer Class","Res",null,null,"SGS",null,null,"Res","SGS","Notes"]
[null,"Month","NEMO","WEMO","Combined","NEMO","WEMO","Combined","SEMO","SEMO"]
[null,{"$f":"C7","v":"2024-01-01"},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[CustClass]=$C$11)*(CSWNAAmounts[Region]=C$12)*CSWNAAmounts[CSWNA])","v":59025.78},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[CustClass]=$C$11)*(CSWNAAmounts[Region]=D$12)*CSWNAAmounts[CSWNA])","v":5504.11},{"$f":"C13+D13","v":64529.89},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[CustClass]=$F$11)*(CSWNAAmounts[Region]=F$12)*CSWNAAmounts[CSWNA])","v":6920.42},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[CustClass]=$F$11)*(CSWNAAmounts[Region]=G$12)*CSWNAAmounts[CSWNA])","v":750.17},{"$f":"F13+G13","v":7670.59},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[CustClass]=$I$11)*(CSWNAAmounts[Region]=I$12)*CSWNAAmounts[CSWNA])","v":84318.53},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[CustClass]=$J$11)*(CSWNAAmounts[Region]=J$12)*CSWNAAmounts[CSWNA])","v":7360.11},"From CSWNAAmounts Table"]
[null,{"$f":"EDATE(B13,1)","v":"2024-02-01"},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[CustClass]=$C$11)*(CSWNAAmounts[Region]=C$12)*CSWNAAmounts[CSWNA])","v":29713.95},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[CustClass]=$C$11)*(CSWNAAmounts[Region]=D$12)*CSWNAAmounts[CSWNA])","v":9800.2099999999991},{"$f":"C14+D14","v":39514.160000000003},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[CustClass]=$F$11)*(CSWNAAmounts[Region]=F$12)*CSWNAAmounts[CSWNA])","v":3973.08},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[CustClass]=$F$11)*(CSWNAAmounts[Region]=G$12)*CSWNAAmounts[CSWNA])","v":1338.23},{"$f":"F14+G14","v":5311.3099999999995},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[CustClass]=$I$11)*(CSWNAAmounts[Region]=I$12)*CSWNAAmounts[CSWNA])","v":23405.81},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[CustClass]=$J$11)*(CSWNAAmounts[Region]=J$12)*CSWNAAmounts[CSWNA])","v":2348.0500000000002},"From CSWNAAmounts Table"]
[null,{"$f":"EDATE(B14,1)","v":"2024-03-01"},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[CustClass]=$C$11)*(CSWNAAmounts[Region]=C$12)*CSWNAAmounts[CSWNA])","v":98739.89},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[CustClass]=$C$11)*(CSWNAAmounts[Region]=D$12)*CSWNAAmounts[CSWNA])","v":20830.599999999999},119570.48999999999,{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[CustClass]=$F$11)*(CSWNAAmounts[Region]=F$12)*CSWNAAmounts[CSWNA])","v":11759.45},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[CustClass]=$F$11)*(CSWNAAmounts[Region]=G$12)*CSWNAAmounts[CSWNA])","v":2883.28},14642.730000000001,{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[CustClass]=$I$11)*(CSWNAAmounts[Region]=I$12)*CSWNAAmounts[CSWNA])","v":157273.18},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[CustClass]=$J$11)*(CSWNAAmounts[Region]=J$12)*CSWNAAmounts[CSWNA])","v":13878.8},"From CSWNAAmounts Table"]
[null,"2024-04-01",{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B16)*(CSWNAAmounts[CustClass]=$C$11)*(CSWNAAmounts[Region]=C$12)*CSWNAAmounts[CSWNA])","v":86961.53},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B16)*(CSWNAAmounts[CustClass]=$C$11)*(CSWNAAmounts[Region]=D$12)*CSWNAAmounts[CSWNA])","v":16805.41},103766.94,{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B16)*(CSWNAAmounts[CustClass]=$F$11)*(CSWNAAmounts[Region]=F$12)*CSWNAAmounts[CSWNA])","v":7885.45},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B16)*(CSWNAAmounts[CustClass]=$F$11)*(CSWNAAmounts[Region]=G$12)*CSWNAAmounts[CSWNA])","v":1821.94},9707.39,{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B16)*(CSWNAAmounts[CustClass]=$I$11)*(CSWNAAmounts[Region]=I$12)*CSWNAAmounts[CSWNA])","v":95751.85},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B16)*(CSWNAAmounts[CustClass]=$J$11)*(CSWNAAmounts[Region]=J$12)*CSWNAAmounts[CSWNA])","v":8452.24},"From CSWNAAmounts Table"]
[null,"2024-05-01",{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B17)*(CSWNAAmounts[CustClass]=$C$11)*(CSWNAAmounts[Region]=C$12)*CSWNAAmounts[CSWNA])","v":70087.03},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B17)*(CSWNAAmounts[CustClass]=$C$11)*(CSWNAAmounts[Region]=D$12)*CSWNAAmounts[CSWNA])","v":14478.7},84565.73,{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B17)*(CSWNAAmounts[CustClass]=$F$11)*(CSWNAAmounts[Region]=F$12)*CSWNAAmounts[CSWNA])","v":8529.8700000000008},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B17)*(CSWNAAmounts[CustClass]=$F$11)*(CSWNAAmounts[Region]=G$12)*CSWNAAmounts[CSWNA])","v":2059.15},10589.02,{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B17)*(CSWNAAmounts[CustClass]=$I$11)*(CSWNAAmounts[Region]=I$12)*CSWNAAmounts[CSWNA])","v":54481.31},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B17)*(CSWNAAmounts[CustClass]=$J$11)*(CSWNAAmounts[Region]=J$12)*CSWNAAmounts[CSWNA])","v":4860.6099999999997},"From CSWNAAmounts Table"]
[null,"2024-06-01",{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B18)*(CSWNAAmounts[CustClass]=$C$11)*(CSWNAAmounts[Region]=C$12)*CSWNAAmounts[CSWNA])","v":11057.44},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B18)*(CSWNAAmounts[CustClass]=$C$11)*(CSWNAAmounts[Region]=D$12)*CSWNAAmounts[CSWNA])","v":2294.25},13351.69,{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B18)*(CSWNAAmounts[CustClass]=$F$11)*(CSWNAAmounts[Region]=F$12)*CSWNAAmounts[CSWNA])","v":3765.68},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B18)*(CSWNAAmounts[CustClass]=$F$11)*(CSWNAAmounts[Region]=G$12)*CSWNAAmounts[CSWNA])","v":758.19},4523.87,{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B18)*(CSWNAAmounts[CustClass]=$I$11)*(CSWNAAmounts[Region]=I$12)*CSWNAAmounts[CSWNA])","v":33907.75},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B18)*(CSWNAAmounts[CustClass]=$J$11)*(CSWNAAmounts[Region]=J$12)*CSWNAAmounts[CSWNA])","v":3023.35},"From CSWNAAmounts Table"]
[null,"Total Adjustment",{"$f":"SUM(C13:C18)","v":355585.62000000005},{"$f":"SUM(D13:D18)","v":69713.279999999999},425298.89999999997,42833.950000000004,9610.9600000000009,52444.910000000011,{"$f":"SUM(I13:I18)","v":449138.43},{"$f":"SUM(J13:J18)","v":39923.159999999996}]
[]
[null,"CSWNA Rate Calculation","Res",null,null,"SGS",null,null,"Res","SGS","Notes"]
[null,null,"NEMO","WEMO","Combined","NEMO","WEMO","Combined","SEMO","SEMO"]
[null,"Billing Determinants",{"$f":"SUMPRODUCT((BillDeter[Region]=C12)*(BillDeter[CustClass]=$C11)*BillDeter[BillingDeterminants])","v":11089284.458101537},{"$f":"SUMPRODUCT((BillDeter[Region]=D12)*(BillDeter[CustClass]=$C11)*BillDeter[BillingDeterminants])","v":2140376.9890333959},{"$f":"C23+D23","v":13229661.447134933},{"$f":"SUMPRODUCT((BillDeter[Region]=F12)*(BillDeter[CustClass]=$F11)*BillDeter[BillingDeterminants])","v":3249867.6799999997},{"$f":"SUMPRODUCT((BillDeter[Region]=G12)*(BillDeter[CustClass]=$F11)*BillDeter[BillingDeterminants])","v":700365.64440726885},{"$f":"F23+G23","v":3950233.3244072683},{"$f":"SUMPRODUCT((BillDeter[Region]=I12)*(BillDeter[CustClass]=I11)*BillDeter[BillingDeterminants])","v":15300894.639401933},{"$f":"SUMPRODUCT((BillDeter[Region]=J12)*(BillDeter[CustClass]=J11)*BillDeter[BillingDeterminants])","v":3908443.5557121718},"From BillDeter Table"]
[null,"CSWNA Unadjusted",null,null,{"$f":"ROUND(E19/E23,5)","v":3.2149999999999998E-2},null,null,{"$f":"ROUND(H19/H23,5)","v":1.328E-2},{"$f":"ROUND(I19/I23,5)","v":2.9350000000000001E-2},{"$f":"ROUND(J19/J23,5)","v":1.021E-2}]
[null,"WNA Limit Adjust.",null,null,{"$f":"E42","v":0},null,null,{"$f":"F42","v":0},{"$f":"G42","v":0},0]
[null,"CSWNA Adjusted",null,null,{"$f":"E24+E25","v":3.2149999999999998E-2},null,null,{"$f":"H24+H25","v":1.328E-2},2.9350000000000001E-2,1.021E-2]
[null,"Enter these rates in the CSWNA column of the WNAR Rates table."]
[]
[null,"New WNA Rate Calculation",null,null,"NEMO + WEMO",null,"SEMO"]
[null,"Rate","Period","Eff. Date","Res","SGS","Res","SGS"]
[null,"CSWNA","S1",{"$f":"DateSet!J4","v":45383},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$D31)*(WNARRates[Region]=\"NEMO\")*(WNARRates[CustClass]=E$30)*(WNARRates[Period]=$C31)*WNARRates[CSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$D31)*(WNARRates[Region]=\"NEMO\")*(WNARRates[CustClass]=F$30)*(WNARRates[Period]=$C31)*WNARRates[CSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$D31)*(WNARRates[Region]=$G$29)*(WNARRates[CustClass]=G$30)*(WNARRates[Period]=$C31)*WNARRates[CSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$D31)*(WNARRates[Region]=$G$29)*(WNARRates[CustClass]=H$30)*(WNARRates[Period]=$C31)*WNARRates[CSWNA])","v":2.3700000000000001E-3}]
[null,"CSWNA","S2",{"$f":"DateSet!J5","v":45566},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$D32)*(WNARRates[Region]=\"NEMO\")*(WNARRates[CustClass]=E$30)*(WNARRates[Period]=$C32)*WNARRates[CSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$D32)*(WNARRates[Region]=\"NEMO\")*(WNARRates[CustClass]=F$30)*(WNARRates[Period]=$C32)*WNARRates[CSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$D32)*(WNARRates[Region]=$G$29)*(WNARRates[CustClass]=G$30)*(WNARRates[Period]=$C32)*WNARRates[CSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$D32)*(WNARRates[Region]=$G$29)*(WNARRates[CustClass]=H$30)*(WNARRates[Period]=$C32)*WNARRates[CSWNA])","v":1.021E-2}]
[null,"SRR","S1",{"$f":"DateSet!J6","v":45383},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$D33)*(WNARRates[Region]=\"NEMO\")*(WNARRates[CustClass]=E$30)*(WNARRates[Period]=$C33)*WNARRates[SRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$D33)*(WNARRates[Region]=\"NEMO\")*(WNARRates[CustClass]=F$30)*(WNARRates[Period]=$C33)*WNARRates[SRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$D33)*(WNARRates[Region]=$G$29)*(WNARRates[CustClass]=G$30)*(WNARRates[Period]=$C33)*WNARRates[SRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$D33)*(WNARRates[Region]=$G$29)*(WNARRates[CustClass]=H$30)*(WNARRates[Period]=$C33)*WNARRates[SRR])","v":-4.8000000000000001E-4}]
[null,"SRR","S2",{"$f":"DateSet!J7","v":45566},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$D34)*(WNARRates[Region]=\"NEMO\")*(WNARRates[CustClass]=E$30)*(WNARRates[Period]=$C34)*WNARRates[SRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$D34)*(WNARRates[Region]=\"NEMO\")*(WNARRates[CustClass]=F$30)*(WNARRates[Period]=$C34)*WNARRates[SRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$D34)*(WNARRates[Region]=$G$29)*(WNARRates[CustClass]=G$30)*(WNARRates[Period]=$C34)*WNARRates[SRR])","v":3.7399999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$D34)*(WNARRates[Region]=$G$29)*(WNARRates[CustClass]=H$30)*(WNARRates[Period]=$C34)*WNARRates[SRR])","v":3.4000000000000002E-4}]
[null,"Proposed WNA",null,null,{"$f":"SUM(E31:E34)","v":4.7319999999999994E-2},{"$f":"SUM(F31:F34)","v":2.2700000000000001E-2},{"$f":"SUM(G31:G34)","v":3.7530000000000001E-2},1.2440000000000001E-2]
[]
[null,"Change Limit Calculations","Period",null,"NEMO + WEMO",null,"SEMO"]
[null,null,null,"Eff. Date","Res","SGS","Res","SGS"]
[null,"Prior Period WNA Rate",{"$f":"IF($C$6=\"S1\",\"S2\",\"S1\")","v":"S1"},{"$f":"EDATE($C$8,-6)","v":45383},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=$D39)*(WNARRates[EndDate]>=$D39)*(WNARRates[Region]=\"NEMO\")*(WNARRates[CustClass]=E30)*WNARRates[Combined])","v":2.4259999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=$D39)*(WNARRates[EndDate]>=$D39)*(WNARRates[Region]=\"NEMO\")*(WNARRates[CustClass]=F30)*WNARRates[Combined])","v":1.431E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=$D39)*(WNARRates[EndDate]>=$D39)*(WNARRates[Region]=$G29)*(WNARRates[CustClass]=G30)*WNARRates[Combined])","v":2.9520000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=$D39)*(WNARRates[EndDate]>=$D39)*(WNARRates[Region]=$G29)*(WNARRates[CustClass]=H30)*WNARRates[Combined])","v":1.0530000000000001E-2}]
[null,"Change from Prior Period",null,null,{"$f":"E35-E39","v":2.3059999999999997E-2},{"$f":"F35-F39","v":8.3900000000000016E-3},{"$f":"G35-G39","v":8.0099999999999998E-3},{"$f":"H35-H39","v":1.9100000000000002E-3}]
[null,"Change Limit",null,null,0.05,0.05,0.05,0.05]
[null,"Change Limit Adjustment",null,null,{"$f":"IF(E41>E40,0,E41-E40)","v":0},{"$f":"IF(F41>F40,0,F41-F40)","v":0},0,0]
[null,"Excess Limit Amount",null,null,{"$f":"E42*E23","v":0},{"$f":"F42*H23","v":0},{"$f":"G42*I23","v":0},{"$f":"H42*J23","v":0}]

{"sheet":"SRR Summary","index":5,"n_rows":87,"n_cols":11,"rows_kept":87,"cut":false,"hidden":false,"merged":[[10,10,11,10],[35,10,36,10],[63,2,63,3],[63,4,63,5],[1,4,1,5],[10,2,10,4],[10,5,10,7],[35,2,35,4],[35,5,35,7]]}
[]
[null,"Liberty Midstates",null,null,"Filing Period"]
[null,"WNAR Filing",null,null,"Year","Period"]
[null,"SRR Summary"]
[null,"Year",{"$f":"DateSet!C2","v":2024}]
[null,"Period",{"$f":"DateSet!C3","v":"S2"}]
[null,"Billed Rev. From",{"$f":"DateSet!J10","v":45200}]
[null,"New Rate Effec.",{"$f":"DateSet!D4","v":45566}]
[]
[null,"Reconciliation Summary","CSWNA"]
[null,"Customer Class","Res",null,null,"SGS",null,null,"Res","SGS","Notes"]
[null,"Region","NEMO","WEMO","Combined","NEMO","WEMO","Combined","SEMO","SEMO"]
[null,"Reconciling Period Adj.",{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=C$12)*(ReconPerAdj[CustClass]=C$11)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":131776.07999999999},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=D$12)*(ReconPerAdj[CustClass]=C$11)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":24998.69},{"$f":"C13+D13","v":156774.76999999999},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=F$12)*(ReconPerAdj[CustClass]=F$11)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":15958.74},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=G$12)*(ReconPerAdj[CustClass]=F$11)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":3535.06},{"$f":"F13+G13","v":19493.8},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=I$12)*(ReconPerAdj[CustClass]=I$11)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":381495.29},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=J$12)*(ReconPerAdj[CustClass]=J$11)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":33775.4},"From ReconPerAdj Table"]
[null,"PPA Correction",{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=C12)*(PPA[CustClass]=$C$11)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=D12)*(PPA[CustClass]=$C$11)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},{"$f":"C14+D14","v":0},{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=F12)*(PPA[CustClass]=$F$11)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=G12)*(PPA[CustClass]=$F$11)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},{"$f":"F14+G14","v":0},{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=I12)*(PPA[CustClass]=I$11)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=J12)*(PPA[CustClass]=J$11)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},"From PriorPerAdj Table"]
[null,"Net Reconciling Period Adj.",{"$f":"C13+C14","v":131776.07999999999},{"$f":"D13+D14","v":24998.69},{"$f":"E13+E14","v":156774.76999999999},{"$f":"F13+F14","v":15958.74},3535.06,19493.8,{"$f":"I13+I14","v":381495.29},{"$f":"J13+J14","v":33775.4}]
[null,"Actual Revenues"]
[null,{"$f":"C7","v":"2023-10-01"},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-8559.5961856613249},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1779.0570128163724},{"$f":"C17+D17","v":-10338.653198477698},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1076.2239567383649},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-237.16507161930693},{"$f":"F17+G17","v":-1313.3890283576718},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-20959.015373491115},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1712.1191143911394},"From WNARevAlloc Table"]
[null,{"$f":"EDATE(B17,1)","v":"2023-11-01"},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-15950.947408843771},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-3723.9935340364104},{"$f":"C18+D18","v":-19674.940942880181},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-2053.8520887223385},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-549.31183386980308},{"$f":"F18+G18","v":-2603.1639225921417},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-49251.603593938045},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-4735.8181549815499},"From WNARevAlloc Table"]
[null,{"$f":"EDATE(B18,1)","v":"2023-12-01"},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-26424.782702821096},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-5547.2223991805395},-31972.005102001636,{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-3547.8286084138058},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-862.60786726139565},-4410.4364756752011,{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-65972.621478279863},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-6622.2938745387464},"From WNARevAlloc Table"]
[null,"2024-01-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-19982.159954346385},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-4218.4046916748002},-24200.564646021186,{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-2624.514834761565},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-616.99374327584644},-3241.5085780374116,{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-73410.680975672192},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-7303.4785239852381},"From WNARevAlloc Table"]
[null,"2024-02-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-13290.304976270912},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-2186.6247585722408},-15476.929734843154,{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1778.660880195672},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-363.23490575838321},-2141.8957859540551,{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-39452.946334209017},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-4504.17638376384},"From WNARevAlloc Table"]
[null,"2024-03-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-11167.929911412702},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1655.6231301113348},-12823.553041524037,{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1419.1654490006399},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-247.92444140871294},-1667.0898904093528,{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-28090.924729312665},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-2579.3786053552708},"From WNARevAlloc Table"]
[null,"2024-04-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-4048.9358543369453},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-692.46032569565023},-4741.396180032596,{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-574.86140648258549},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-127.92412813087633},-702.78553461346178,{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-13644.878481517737},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1334.5123436465046},"From WNARevAlloc Table"]
[null,"2024-05-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1796.0797078406558},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-357.20227213644949},-2153.2819799771055,{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-287.3455855157755},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-80.867163387297339},-368.21274890307285,{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-7402.2091473547389},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-727.4090036900343},"From WNARevAlloc Table"]
[null,"2024-06-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=C$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1330.9394473655734},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=D$12)*(WNARevAlloc[CustClass]=$C$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-274.10634229789275},-1605.0457896634662,{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=F$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-224.45005689640652},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=G$12)*(WNARevAlloc[CustClass]=$F$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-36.604227133293271},-261.05428402969977,{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=I$12)*(WNARevAlloc[CustClass]=I$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-5265.106964415847},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=J$12)*(WNARevAlloc[CustClass]=J$11)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-571.04887122717014},"From WNARevAlloc Table"]
[null,"Total Actual Revenues",{"$f":"SUM(C17:C25)","v":-102551.67614889937},{"$f":"SUM(D17:D25)","v":-20434.694466521691},-122986.37061542105,-13586.902866727154,-3122.6333818449152,-16709.536248572069,-303449.98707819125,-30090.234875579492]
[null,"Projected Revenues"]
[null,{"$f":"EDATE(B25,1)","v":"2024-07-01"},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B28)*(CustEstRev[Region]=$C$12)*(CustEstRev[CustClass]=C$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-1816},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B28)*(CustEstRev[Region]=D$12)*(CustEstRev[CustClass]=C$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-364},-2180,{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B28)*(CustEstRev[Region]=F$12)*(CustEstRev[CustClass]=F$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-329},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B28)*(CustEstRev[Region]=G$12)*(CustEstRev[CustClass]=F$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-61},-390,{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B28)*(CustEstRev[Region]=I$12)*(CustEstRev[CustClass]=I$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-6690},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B28)*(CustEstRev[Region]=J$12)*(CustEstRev[CustClass]=J$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-730},"From CustEstRev Table"]
[null,"2024-08-01",{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B29)*(CustEstRev[Region]=$C$12)*(CustEstRev[CustClass]=C$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-1644},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B29)*(CustEstRev[Region]=D$12)*(CustEstRev[CustClass]=C$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-293},{"$f":"C29+D29","v":-1937},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B29)*(CustEstRev[Region]=F$12)*(CustEstRev[CustClass]=F$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-308},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B29)*(CustEstRev[Region]=G$12)*(CustEstRev[CustClass]=F$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-51},{"$f":"F29+G29","v":-359},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B29)*(CustEstRev[Region]=I$12)*(CustEstRev[CustClass]=I$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-6304},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B29)*(CustEstRev[Region]=J$12)*(CustEstRev[CustClass]=J$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-749},"From CustEstRev Table"]
[null,"2024-09-01",{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B30)*(CustEstRev[Region]=$C$12)*(CustEstRev[CustClass]=C$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-2323},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B30)*(CustEstRev[Region]=D$12)*(CustEstRev[CustClass]=C$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-426},-2749,{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B30)*(CustEstRev[Region]=F$12)*(CustEstRev[CustClass]=F$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-417},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B30)*(CustEstRev[Region]=G$12)*(CustEstRev[CustClass]=F$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-71},-488,{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B30)*(CustEstRev[Region]=I$12)*(CustEstRev[CustClass]=I$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-8053},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B30)*(CustEstRev[Region]=J$12)*(CustEstRev[CustClass]=J$11)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-881},"From CustEstRev Table"]
[null,"Total Projected Revenues",{"$f":"SUM(C28:C30)","v":-5783},{"$f":"SUM(D28:D30)","v":-1083},-6866,-1054,-183,-1237,-21047,-2360]
[null,"Total Billings",{"$f":"C26+C31","v":-108334.67614889937},-21517.694466521691,-129852.37061542105,-14640.902866727154,-3305.6333818449152,-17946.536248572069,-324496.98707819125,-32450.234875579492]
[null,"CSWNA Net (Over)/Under Recov 1/",{"$f":"ROUND(C15+C32,2)","v":23441.4},3481,26922.400000000001,1317.84,229.43,1547.26,56998.3,1325.17]
[]
[null,"Reconciliation Summary","SRR"]
[null,"Customer Class","Res",null,null,"SGS",null,null,"Res","SGS","Notes"]
[null,"Region","NEMO","WEMO","Combined","NEMO","WEMO","Combined","SEMO","SEMO"]
[null,"Reconciling Period Adj.",{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=C$37)*(ReconPerAdj[CustClass]=C$36)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":-5848.85},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=D$37)*(ReconPerAdj[CustClass]=C$36)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":2046.19},{"$f":"C38+D38","v":-3802.6600000000003},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=F$37)*(ReconPerAdj[CustClass]=F$36)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":2119.46},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=G$37)*(ReconPerAdj[CustClass]=F$36)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":640.16999999999996},{"$f":"F38+G38","v":2759.63},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=I$37)*(ReconPerAdj[CustClass]=I$36)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":2243.52},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=J$37)*(ReconPerAdj[CustClass]=J$36)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":18.480000000000004},"From ReconPerAdj Table"]
[null,"Volumetric True-Up",{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=C37)*(VolTrueUp[CustClass]=C36)*VolTrueUp[TrueUp])","v":6645.29},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=D37)*(VolTrueUp[CustClass]=C36)*VolTrueUp[TrueUp])","v":-324.51},{"$f":"C39+D39","v":6320.78},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=F37)*(VolTrueUp[CustClass]=F36)*VolTrueUp[TrueUp])","v":1233.08},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=G37)*(VolTrueUp[CustClass]=F36)*VolTrueUp[TrueUp])","v":-43.32},{"$f":"F39+G39","v":1189.76},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=I37)*(VolTrueUp[CustClass]=I36)*VolTrueUp[TrueUp])","v":-85.67},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=J37)*(VolTrueUp[CustClass]=J36)*VolTrueUp[TrueUp])","v":-17.25},"From VolTrueUp Table"]
[null,"Adj. Amount to be Recovered",{"$f":"C38+C39","v":796.4399999999996},{"$f":"D38+D39","v":1721.68},2518.1199999999994,3352.54,596.84999999999991,3949.3900000000003,2157.85,1.230000000000004]
[null,"Actual Revenues"]
[null,{"$f":"C7","v":"2023-10-01"},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":209.52},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":43.55},{"$f":"C42+D42","v":253.07},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-158.43},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-34.22},{"$f":"F42+G42","v":-192.65},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-117.89},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-1.07},"From WNARevAlloc Table"]
[null,{"$f":"EDATE(B42,1)","v":"2023-11-01"},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":390.49},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":91.14},{"$f":"C43+D43","v":481.63},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-291.72000000000003},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-78.010000000000005},{"$f":"F43+G43","v":-369.73},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-294.41000000000003},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-0.82},"From WNARevAlloc Table"]
[null,{"$f":"EDATE(B43,1)","v":"2023-12-01"},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":646.69000000000005},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":135.76},782.45,{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-503.72},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-122.62},-626.34,{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-398.17},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":0.67},"From WNARevAlloc Table"]
[null,"2024-01-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":489.01},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":103.23},592.24,{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-372.5},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-87.44},-459.94,{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-441.69},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":0.01},"From WNARevAlloc Table"]
[null,"2024-02-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":325.20999999999998},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":53.51},378.71999999999997,{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-252.73},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-52.28},-305.01,{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-237.22},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-0.08},"From WNARevAlloc Table"]
[null,"2024-03-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":273.27},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":40.520000000000003},313.78999999999996,{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-201.5},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-35.200000000000003},-236.7,{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-169.02},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":0},"From WNARevAlloc Table"]
[null,"2024-04-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":99.05},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":16.95},116,{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-81.62},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-18.16},-99.78,{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-82.09},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":0},"From WNARevAlloc Table"]
[null,"2024-05-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":43.95},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":8.74},52.690000000000005,{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-40.799999999999997},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-11.48},-52.28,{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-44.52},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":0},"From WNARevAlloc Table"]
[null,"2024-06-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=C$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":32.57},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=D$37)*(WNARevAlloc[CustClass]=$C$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":6.71},39.28,{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=F$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-31.88},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=G$37)*(WNARevAlloc[CustClass]=$F$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-5.19},-37.07,{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=I$37)*(WNARevAlloc[CustClass]=I$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-31.68},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=J$37)*(WNARevAlloc[CustClass]=J$36)*WNARevAlloc[AdjSRRS2Rev])),2)","v":0},"From WNARevAlloc Table"]
[null,"Total Actual Revenues",{"$f":"SUM(C42:C50)","v":2509.7600000000002},{"$f":"SUM(D42:D50)","v":500.10999999999996},3009.8700000000003,-1934.9000000000003,-444.60000000000008,-2379.5000000000005,-1816.69,-1.2900000000000003]
[null,"Projected Revenues"]
[null,{"$f":"EDATE(B50,1)","v":"2024-07-01"},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B53)*(CustEstRev[Region]=C$37)*(CustEstRev[CustClass]=C$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":44},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B53)*(CustEstRev[Region]=D$37)*(CustEstRev[CustClass]=C$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":9},{"$f":"C53+D53","v":53},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B53)*(CustEstRev[Region]=$F$37)*(CustEstRev[CustClass]=F$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-47},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B53)*(CustEstRev[Region]=$G$37)*(CustEstRev[CustClass]=F$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-9},{"$f":"F53+G53","v":-56},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B53)*(CustEstRev[Region]=I$37)*(CustEstRev[CustClass]=I$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-40},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B53)*(CustEstRev[Region]=J$37)*(CustEstRev[CustClass]=J$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":0},"From CustEstRev Table"]
[null,{"$f":"EDATE(B53,1)","v":"2024-08-01"},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B54)*(CustEstRev[Region]=C$37)*(CustEstRev[CustClass]=C$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":40},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B54)*(CustEstRev[Region]=D$37)*(CustEstRev[CustClass]=C$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":7},{"$f":"C54+D54","v":47},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B54)*(CustEstRev[Region]=$F$37)*(CustEstRev[CustClass]=F$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-44},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B54)*(CustEstRev[Region]=$G$37)*(CustEstRev[CustClass]=F$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-7},{"$f":"F54+G54","v":-51},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B54)*(CustEstRev[Region]=I$37)*(CustEstRev[CustClass]=I$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-38},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B54)*(CustEstRev[Region]=J$37)*(CustEstRev[CustClass]=J$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":0},"From CustEstRev Table"]
[null,"2024-09-01",{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B55)*(CustEstRev[Region]=C$37)*(CustEstRev[CustClass]=C$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":57},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B55)*(CustEstRev[Region]=D$37)*(CustEstRev[CustClass]=C$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":10},67,{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B55)*(CustEstRev[Region]=$F$37)*(CustEstRev[CustClass]=F$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-59},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B55)*(CustEstRev[Region]=$G$37)*(CustEstRev[CustClass]=F$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-10},-69,{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B55)*(CustEstRev[Region]=I$37)*(CustEstRev[CustClass]=I$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-48},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B55)*(CustEstRev[Region]=J$37)*(CustEstRev[CustClass]=J$36)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":0},"From CustEstRev Table"]
[null,"Total Projected Revenues",{"$f":"SUM(C53:C55)","v":141},{"$f":"SUM(D53:D55)","v":26},{"$f":"SUM(E53:E55)","v":167},{"$f":"SUM(F53:F55)","v":-150},{"$f":"SUM(G53:G55)","v":-26},{"$f":"SUM(H53:H55)","v":-176},{"$f":"SUM(I53:I55)","v":-126},{"$f":"SUM(J53:J55)","v":0}]
[null,"Total Billings",{"$f":"C51+C56","v":2650.76},526.1099999999999,3176.8700000000003,-2084.9000000000005,-470.60000000000008,-2555.5000000000005,-1942.69,-1.2900000000000003]
[null,"Total WNA Recovery",{"$f":"ROUND(C32+C57,2)","v":-105683.92},-20991.58,-126675.5,-16725.8,-3776.23,-20502.04,-326439.67999999999,-32451.52]
[null,"SRR Net (Over)/Under Recov 1/",{"$f":"ROUND(C57+C40,2)","v":3447.2},{"$f":"ROUND(D57+D40,2)","v":2247.79},5694.99,1267.6400000000001,126.25,1393.89,215.16,-0.06]
[null,"CSWNA Net (Over)/Under Recov 1/",{"$f":"C33","v":23441.4},{"$f":"D33","v":3481},{"$f":"E33","v":26922.400000000001},1317.84,229.43,1547.26,56998.3,{"$f":"J33","v":1325.17}]
[null,"Total Net O/U for SRR ReconPerAdj",{"$f":"C59+C60","v":26888.600000000002},{"$f":"D59+D60","v":5728.79},32617.39,2585.48,355.68,2941.15,57213.460000000006,1325.1100000000001]
[null,"Enter These Amounts in the ReconPerAdj Table"]
[]
[null,"Region","NEMO + WEMO",null,"SEMO"]
[null,"Customer Class","Res","SGS","Res","SGS"]
[null,"WNA to be Recovered"]
[null,"CSWNA",{"$f":"E15","v":156774.76999999999},{"$f":"H15","v":19493.8},{"$f":"I15","v":381495.29},{"$f":"J15","v":33775.4}]
[null,"SRR",{"$f":"E40","v":2518.1199999999994},{"$f":"H40","v":3949.3900000000003},{"$f":"I40","v":2157.85},{"$f":"J40","v":1.230000000000004}]
[null,"Total",{"$f":"SUM(C67:C68)","v":159292.88999999998},{"$f":"SUM(D67:D68)","v":23443.19},383653.13999999996,33776.630000000005]
[null,"WNA Actually Recovered"]
[null,"CSWNA",{"$f":"E32","v":-129852.37061542105},{"$f":"H32","v":-17946.536248572069},{"$f":"I32","v":-324496.98707819125},{"$f":"J32","v":-32450.234875579492}]
[null,"SRR",{"$f":"E57","v":3176.8700000000003},{"$f":"H57","v":-2555.5000000000005},{"$f":"I57","v":-1942.69},{"$f":"J57","v":-1.2900000000000003}]
[null,"Total",{"$f":"SUM(C71:C72)","v":-126675.50061542106},{"$f":"SUM(D71:D72)","v":-20502.036248572069},{"$f":"SUM(E71:E72)","v":-326439.67707819125},{"$f":"SUM(F71:F72)","v":-32451.524875579493}]
[null,"WNA Net Difference"]
[null,"CSWNA",{"$f":"C67+C71","v":26922.399384578937},{"$f":"D67+D71","v":1547.2637514279304},56998.302921808732,1325.1651244205095]
[null,"SRR",{"$f":"C68+C72","v":5694.99},{"$f":"D68+D72","v":1393.8899999999999},215.15999999999985,-5.9999999999996279E-2]
[null,"Total",{"$f":"SUM(C75:C76)","v":32617.389384578935},{"$f":"SUM(D75:D76)","v":2941.1537514279303},57213.462921808736,1325.1051244205096]
[]
[null,"WNA Deferred Balance 1/",0,0,0,0]
[null,"SRR Adjustment 1/",{"$f":"C77+C79","v":32617.389384578935},{"$f":"D77+D79","v":2941.1537514279303},57213.462921808736,1325.1051244205096]
[]
[null,"Billing Determinants",{"$f":"SUMPRODUCT((BillDeter[Region]=C12)*(BillDeter[CustClass]=C11)*BillDeter[BillingDeterminants])+SUMPRODUCT((BillDeter[Region]=D12)*(BillDeter[CustClass]=C11)*BillDeter[BillingDeterminants])","v":13229661.447134933},{"$f":"SUMPRODUCT((BillDeter[Region]=F12)*(BillDeter[CustClass]=F11)*BillDeter[BillingDeterminants])+SUMPRODUCT((BillDeter[Region]=G12)*(BillDeter[CustClass]=F11)*BillDeter[BillingDeterminants])","v":3950233.3244072683},{"$f":"SUMPRODUCT((BillDeter[Region]=I12)*(BillDeter[CustClass]=I11)*BillDeter[BillingDeterminants])","v":15300894.639401933},{"$f":"SUMPRODUCT((BillDeter[Region]=J12)*(BillDeter[CustClass]=J11)*BillDeter[BillingDeterminants])","v":3908443.5557121718}]
[]
[null,"Rate",{"$f":"ROUND(C80/C82,5)","v":2.47E-3},{"$f":"ROUND(D80/D82,5)","v":7.3999999999999999E-4},{"$f":"ROUND(E80/E82,5)","v":3.7399999999999998E-3},{"$f":"ROUND(F80/F82,5)","v":3.4000000000000002E-4}]
[null,"Enter these rates in the SRR column of the WNAR Rates table."]
[]
[null,"1/ Negative amount = Due Customer, Positive amount = Due Company"]

{"sheet":"SRR SEMO","index":6,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,5,1,6],[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,"Filing Period",null,null,"Rate Sched","SAP Rate Cat.","Territory","Cust. Class"]
[null,"Semi-Annual Reconciliation Rate",null,null,null,"Year","Period",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":"SMGR_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",{"$f":"DateSet!C2","v":2024}]
[null,"Period",{"$f":"DateSet!C3","v":"S2"}]
[null,"Analysis Start",{"$f":"DateSet!J9","v":"2023-07-01"}]
[]
[null,"Rate Sched","62-GRF","Res"]
[null,"Residential","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month (Flow)",{"$f":"C7","v":45108},{"$f":"EDATE(C11,1)","v":45139},{"$f":"EDATE(D11,1)","v":45170},45200,45231,45261,45292,45323,45352,45383,45413,45444,45474,45505,45536]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])","v":268362},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])","v":252879},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])","v":323033},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=O$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])","v":268362},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=P$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])","v":252879},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=Q$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])","v":323033}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":231885.54291999977},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":245995.00756999949},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":292545.14399999997},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":904642.80699999991},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":1990245.73},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":2637608.2310000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":2945578.2389999996},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":1584049.601},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":1129011.804},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":547373.52500000014},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":296746.39600000007},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":210535.02799999993}]
[null,"Vol True-Up",{"$f":"C13-C12","v":-36476.457080000226},{"$f":"D13-D12","v":-6883.9924300005077},-30487.856000000029]
[null,{"$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$6)*WNARRates[CSWNA])","v":1.2800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":1.2800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":1.2800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$11)*(WNARRates[EndDate]>=C$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":-1.2E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":-1.2E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":-1.2E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.4999999999999999E-4}]
[null,"Total",{"$f":"SUM(C16:C17)","v":1.16E-3},{"$f":"SUM(D16:D17)","v":1.16E-3},1.16E-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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":20959.015373491115},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":49251.603593938045},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":65972.621478279863},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":73410.680975672192},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":39452.946334209017},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":28090.924729312665},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":13644.878481517737},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":7402.2091473547389},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":5265.106964415847},{"$f":"ROUND(O$12*O16,0)","v":6690},{"$f":"ROUND(P$12*P16,0)","v":6304},8053]
[null,"SRR $",{"$f":"ROUND(C14*C18,2)","v":-42.31},{"$f":"ROUND(D14*D18,2)","v":-7.99},{"$f":"ROUND(E14*E18,2)","v":-35.369999999999997},{"$f":"IF($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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":117.89030911478416},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":294.40937903490521},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":398.16870883028753},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":441.69014005908832},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":237.22022157785497},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":169.0188010187284},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":82.08640489766394},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":44.521810423167764},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":31.677397009556344},{"$f":"ROUND(O$12*O17,0)","v":40},{"$f":"ROUND(P$12*P17,0)","v":38},48]
[null,"Total True-Up",{"$f":"SUM(C21:E21)","v":-85.67},"Enter in VolTrueUp Table"]
[]
[null,"Rate Sched","62-GCSF","SGS"]
[null,"Small Comm.","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month (Flow)",{"$f":"C7","v":45108},{"$f":"EDATE(C26,1)","v":45139},{"$f":"EDATE(D26,1)","v":45170},45200,45231,45261,45292,45323,45352,45383,45413,45444,45474,45505,45536]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])","v":84505},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])","v":86712},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])","v":101982},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=O$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])","v":84505},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=P$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])","v":86712},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=Q$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])","v":101982}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":75156.569740000006},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":78098.746729999984},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":86120.159000000014},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":212491.90100000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":559189.36},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":757379.11300000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":845268.12900000019},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":522311.88700000034},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":298669.67199999996},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":154412.28100000002},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":84313.713000000018},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":66217.409999999989}]
[null,"Vol True-Up",{"$f":"C28-C27","v":-9348.4302599999937},{"$f":"D28-D27","v":-8613.2532700000156},{"$f":"E28-E27","v":-15861.840999999986}]
[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$6)*WNARRates[CSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$26)*(WNARRates[EndDate]>=C$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":6.9999999999999994E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":6.9999999999999994E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":6.9999999999999994E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":0}]
[null,"Total",{"$f":"SUM(C31:C32)","v":5.1000000000000004E-4},{"$f":"SUM(D31:D32)","v":5.1000000000000004E-4},{"$f":"SUM(E31:E32)","v":5.1000000000000004E-4}]
[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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1712.1191143911394},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":4735.8181549815499},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":6622.2938745387464},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":7303.4785239852381},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":4504.17638376384},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":2579.3786053552708},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1334.5123436465046},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":727.4090036900343},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":571.04887122717014},{"$f":"ROUND(O$27*O31,0)","v":730},{"$f":"ROUND(P$27*P31,0)","v":749},{"$f":"ROUND(Q$27*Q31,0)","v":881}]
[null,"SRR $",{"$f":"ROUND(C29*C33,2)","v":-4.7699999999999996},{"$f":"ROUND(D29*D33,2)","v":-4.3899999999999997},{"$f":"ROUND(E29*E33,2)","v":-8.09},{"$f":"IF($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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":1.0696309963099615},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":0.82140221402214009},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-0.66874538745387435},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-1.007380073800738E-2},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":7.7749077490774865E-2},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":0},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":0},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":0},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":0},{"$f":"ROUND(O$27*O32,0)","v":0},{"$f":"ROUND(P$27*P32,0)","v":0},0]
[null,"Total True-Up",{"$f":"SUM(C36:E36)","v":-17.25},"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":"SRR WEMO","index":7,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,5,1,6],[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,"Filing Period",null,null,"Rate Sched","SAP Rate Cat.","Territory","Cust. Class"]
[null,"Semi-Annual Reconciliation Rate",null,null,null,"Year","Period",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":"WMGR_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",{"$f":"DateSet!C2","v":2024}]
[null,"Period",{"$f":"DateSet!C3","v":"S2"}]
[null,"Analysis Start",{"$f":"DateSet!J9","v":"2023-07-01"}]
[]
[null,"Rate Sched","61-GRF","Res"]
[null,"Residential","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month (Flow)",{"$f":"C7","v":45108},{"$f":"EDATE(C11,1)","v":45139},{"$f":"EDATE(D11,1)","v":45170},45200,45231,45261,45292,45323,45352,45383,45413,45444,45474,45505,45536]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])","v":30742},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])","v":24729},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])","v":35936},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=O$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])","v":30742},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=P$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])","v":24729},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=Q$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])","v":35936}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":25868.419659999996},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":24758.541929999945},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":57941.020000000004},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":155998.753},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":314811.84000000003},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":468541.26799999998},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":354613.56599999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":185358.277},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":139705.80899999998},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":58445.678},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":30125.093000000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":23126.300999999999}]
[null,"Vol True-Up",{"$f":"C13-C12","v":-4873.5803400000041},{"$f":"D13-D12","v":29.541929999944841},22005.020000000004]
[null,{"$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$6)*WNARRates[CSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$11)*(WNARRates[EndDate]>=C$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":4.6999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":4.6999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":4.6999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4}]
[null,"Total",{"$f":"SUM(C16:C17)","v":-1.891E-2},{"$f":"SUM(D16:D17)","v":-1.891E-2},-1.891E-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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1779.0570128163724},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":3723.9935340364104},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":5547.2223991805395},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":4218.4046916748002},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":2186.6247585722408},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1655.6231301113348},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":692.46032569565023},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":357.20227213644949},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":274.10634229789275},{"$f":"ROUND(O$12*O16,0)","v":364},{"$f":"ROUND(P$12*P16,0)","v":293},426]
[null,"SRR $",{"$f":"ROUND(C14*C18,2)","v":92.16},{"$f":"ROUND(D14*D18,2)","v":-0.56000000000000005},{"$f":"ROUND(E14*E18,2)","v":-416.11},{"$f":"IF($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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-43.547633745346651},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-91.136630738828458},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-135.75550715659273},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-103.23355024276918},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-53.513690742711447},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-40.517359302302708},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-16.946350285730375},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-8.74165898055446},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-6.7080877018049696},{"$f":"ROUND(O$12*O17,0)","v":-9},-7,-10]
[null,"Total True-Up",{"$f":"SUM(C21:E21)","v":-324.51},"Enter in VolTrueUp Table"]
[]
[null,"Rate Sched","61-GCSF","SGS"]
[null,"Small Comm.","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month (Flow)",{"$f":"C7","v":45108},{"$f":"EDATE(C26,1)","v":45139},{"$f":"EDATE(D26,1)","v":45170},45200,45231,45261,45292,45323,45352,45383,45413,45444,45474,45505,45536]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])","v":12337},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])","v":10440},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])","v":14354},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=O$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])","v":12337},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=P$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])","v":10440},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=Q$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])","v":14354}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":9974.9111999999986},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":10668.836469999997},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":22270.822},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":48922.322},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":111455.48},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":175186.23600000003},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":123886.68000000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":74748.464000000007},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":50288.907000000007},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":25960.472999999998},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":16408.224000000002},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":7423.4340000000011}]
[null,"Vol True-Up",{"$f":"C28-C27","v":-2362.0888000000014},{"$f":"D28-D27","v":228.83646999999655},7916.8220000000001]
[null,{"$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$6)*WNARRates[CSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$26)*(WNARRates[EndDate]>=C$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":5.9999999999999995E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":5.9999999999999995E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":5.9999999999999995E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4}]
[null,"Total",{"$f":"SUM(C31:C32)","v":-7.4900000000000001E-3},{"$f":"SUM(D31:D32)","v":-7.4900000000000001E-3},-7.4900000000000001E-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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":237.16507161930693},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":549.31183386980308},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":862.60786726139565},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":616.99374327584644},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":363.23490575838321},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":247.92444140871294},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":127.92412813087633},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":80.867163387297339},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":36.604227133293271},{"$f":"ROUND(O$27*O31,0)","v":61},{"$f":"ROUND(P$27*P31,0)","v":51},71]
[null,"SRR $",{"$f":"ROUND(C29*C33,2)","v":17.690000000000001},{"$f":"ROUND(D29*D33,2)","v":-1.71},{"$f":"ROUND(E29*E33,2)","v":-59.3},{"$f":"IF($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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":34.216398764333213},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":78.014751208614783},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":122.6248581950189},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":87.440312407281297},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":52.283712934359528},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":35.202253344036322},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":18.163669308643698},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":11.482153016451951},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":5.1913342655461525},{"$f":"ROUND(O$27*O32,0)","v":9},{"$f":"ROUND(P$27*P32,0)","v":7},10]
[null,"Total True-Up",{"$f":"SUM(C36:E36)","v":-43.319999999999993},"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":"SRR NEMO","index":8,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,5,1,6],[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,"Filing Period",null,null,"Rate Sched","SAP Rate Cat.","Territory","Cust. Class"]
[null,"Semi-Annual Reconciliation Rate",null,null,null,"Year","Period",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",{"$f":"DateSet!C2","v":2024},null,null,null,null,null,"60-GCSF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I5,RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[Territory],MATCH($I5,RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I5,RateSched[RateSched],0))","v":"SGS"}]
[null,"Period",{"$f":"DateSet!C3","v":"S2"},null,null,null,null,null,"63-GCSF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I6,RateSched[RateSched],0))","v":"NMGR_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",{"$f":"DateSet!J9","v":"2023-07-01"}]
[]
[null,"Rate Sched","60-GRF","63-GRF","Res"]
[null,"Residential","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month (Flow)",{"$f":"C7","v":45108},{"$f":"EDATE(C11,1)","v":45139},{"$f":"EDATE(D11,1)","v":45170},45200,45231,45261,45292,45323,45352,45383,45413,45444,45474,45505,45536]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=C$11)*(CustEstVol[RateSched]=$D$9)*CustEstVol[NormVol])","v":153253},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=D$11)*(CustEstVol[RateSched]=$D$9)*CustEstVol[NormVol])","v":138771},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=E$11)*(CustEstVol[RateSched]=$D$9)*CustEstVol[NormVol])","v":196009},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=O$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=O$11)*(CustEstVol[RateSched]=$D$9)*CustEstVol[NormVol])","v":153253},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=P$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=P$11)*(CustEstVol[RateSched]=$D$9)*CustEstVol[NormVol])","v":138771},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=Q$11)*(CustEstVol[RateSched]=$C$9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=Q$11)*(CustEstVol[RateSched]=$D$9)*CustEstVol[NormVol])","v":196009}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":29250.703009999997},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":30523.300359999997},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":76842.002999999997},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":209839.065},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":435931.91},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":678398.65999999992},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":415575.26600000006},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":289308.82799999998},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":224647.36499999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":84869.600999999995},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":34274.657999999996},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N11)*(WNARevAlloc[RateSched]=$C9)*WNARevAlloc[Consumption])","v":27365.3}]
[null,"Vol True-Up",{"$f":"C13-C12","v":-124002.29699},{"$f":"D13-D12","v":-108247.69964000001},-119166.997]
[null,{"$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$6)*WNARRates[CSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$11)*(WNARRates[EndDate]>=C$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":4.6999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":4.6999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":4.6999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.9E-4}]
[null,"Total",{"$f":"SUM(C16:C17)","v":-1.891E-2},{"$f":"SUM(D16:D17)","v":-1.891E-2},-1.891E-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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":8559.5961856613249},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":15950.947408843771},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":26424.782702821096},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":19982.159954346385},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":13290.304976270912},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":11167.929911412702},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":4048.9358543369453},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1796.0797078406558},{"$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$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1330.9394473655734},{"$f":"ROUND(O$12*O16,0)","v":1816},{"$f":"ROUND(P$12*P16,0)","v":1644},2323]
[null,"SRR $",{"$f":"ROUND(C14*C18,2)","v":2344.88},{"$f":"ROUND(D14*D18,2)","v":2046.96},{"$f":"ROUND(E14*E18,2)","v":2253.4499999999998},{"$f":"IF($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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-209.51967290339178},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-390.49336879311494},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-646.68657755439131},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-489.01343193483041},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-325.20563989130807},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-273.26521336028537},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-99.045246069415896},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-43.954702049239501},{"$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$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-32.571513901773528},{"$f":"ROUND(O$12*O17,0)","v":-44},-40,-57]
[null,"Total True-Up",{"$f":"SUM(C21:E21)","v":6645.29},"Enter in VolTrueUp Table"]
[]
[null,"Rate Sched","60-GCSF","63-GCSF","SGS"]
[null,"Small Comm.","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month (Flow)",{"$f":"C7","v":45108},{"$f":"EDATE(C26,1)","v":45139},{"$f":"EDATE(D26,1)","v":45170},45200,45231,45261,45292,45323,45352,45383,45413,45444,45474,45505,45536]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=C$26)*(CustEstVol[RateSched]=$D$24)*CustEstVol[NormVol])","v":66782},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=D$26)*(CustEstVol[RateSched]=$D$24)*CustEstVol[NormVol])","v":62541},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=E$26)*(CustEstVol[RateSched]=$D$24)*CustEstVol[NormVol])","v":84587},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=O$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=O$26)*(CustEstVol[RateSched]=$D$24)*CustEstVol[NormVol])","v":66782},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=P$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=P$26)*(CustEstVol[RateSched]=$D$24)*CustEstVol[NormVol])","v":62541},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=Q$26)*(CustEstVol[RateSched]=$C$24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=Q$26)*(CustEstVol[RateSched]=$D$24)*CustEstVol[NormVol])","v":84587}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":15658.927180000002},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":16637.015170000006},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":16983.892},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":91812.919999999984},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":161241.79},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":265361.13},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":156324.94699999996},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":127241.70900000002},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":84850.37},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":37016.312999999995},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":18238.005000000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N26)*(WNARevAlloc[RateSched]=$C24)*WNARevAlloc[Consumption])","v":16326.286000000002}]
[null,"Vol True-Up",{"$f":"C28-C27","v":-51123.072820000001},{"$f":"D28-D27","v":-45903.984829999994},-67603.108000000007]
[null,{"$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$6)*WNARRates[CSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$26)*(WNARRates[EndDate]>=C$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":5.9999999999999995E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":5.9999999999999995E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[SRR])","v":5.9999999999999995E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":6.9999999999999999E-4}]
[null,"Total",{"$f":"SUM(C31:C32)","v":-7.4900000000000001E-3},{"$f":"SUM(D31:D32)","v":-7.4900000000000001E-3},-7.4900000000000001E-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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1076.2239567383649},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":2053.8520887223385},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":3547.8286084138058},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":2624.514834761565},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1778.660880195672},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1419.1654490006399},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":574.86140648258549},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":287.3455855157755},{"$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$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":224.45005689640652},{"$f":"ROUND(O$27*O31,0)","v":329},{"$f":"ROUND(P$27*P31,0)","v":308},417]
[null,"SRR $",{"$f":"ROUND(C29*C33,2)","v":382.91},{"$f":"ROUND(D29*D33,2)","v":343.82},{"$f":"ROUND(E29*E33,2)","v":506.35},{"$f":"IF($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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":158.43385063790424},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":291.72489624238625},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":503.72221268129249},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":372.50357854686996},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":252.72552908529235},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":201.50422196763651},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":81.62332343566122},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":40.799576036722684},{"$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$24)*WNARevAlloc[AdjSRRS2Rev]))","v":31.881217435255593},{"$f":"ROUND(O$27*O32,0)","v":47},44,59]
[null,"Total True-Up",{"$f":"SUM(C36:E36)","v":1233.08},"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":"CSWNA SEMO","index":9,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,5,1,6],[9,1,10,1],[9,2,10,2],[9,5,10,5],[22,1,23,1],[22,5,23,5],[22,2,23,2]]}
[]
[null,"Liberty Midstates",null,null,null,"Filing Period",null,null,"Rate Sched","SAP Rate Cat.","Territory","Cust. Class"]
[null,"Billing Cycle and HDD Data Summary",null,null,null,"Year","Period",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":"SMGR_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",{"$f":"DateSet!$C$2","v":2024}]
[null,"Period",{"$f":"DateSet!$C$3","v":"S2"}]
[null,"Analysis Start",{"$f":"DateSet!$J$8","v":"2024-01-01"}]
[]
[null,"Residential","WNA factor = HDD Diff * No. of Bills * Beta Coefficient  (See SEMO Cycles)"]
[null,"MonthFlow","WNA Factor","WRVR","WNAi","Billing Determinants","Monthly Adj."]
[null,null,null,"Vol. Rate","c*d",null,"e/f"]
[null,{"$f":"$C$7","v":45292},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B12)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$L$3)*SEMOCycles[WNAFactor])","v":346490.78117610014},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B12)*(VolRates[EndDate]>$B12)*(VolRates[Month]=MONTH(B12))*(VolRates[62-GRF]))","v":0.24335000000000001},{"$f":"ROUND(C12*D12,2)","v":84318.53},{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B12)*(BillDeter[EndDate]>$B12)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$3)*BillDeter[BillingDeterminants])","v":15300894.639401933},{"$f":"ROUND(E12/F12,5)","v":5.5100000000000001E-3}]
[null,{"$f":"EDATE(B12,1)","v":45323},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B13)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$L$3)*SEMOCycles[WNAFactor])","v":96181.684659500053},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B13)*(VolRates[EndDate]>$B13)*(VolRates[Month]=MONTH(B13))*(VolRates[62-GRF]))","v":0.24335000000000001},{"$f":"ROUND(C13*D13,2)","v":23405.81},{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B13)*(BillDeter[EndDate]>$B13)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$3)*BillDeter[BillingDeterminants])","v":15300894.639401933},{"$f":"ROUND(E13/F13,5)","v":1.5299999999999999E-3}]
[null,{"$f":"EDATE(B13,1)","v":45352},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B14)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$L$3)*SEMOCycles[WNAFactor])","v":646283.86107230023},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B14)*(VolRates[EndDate]>$B14)*(VolRates[Month]=MONTH(B14))*(VolRates[62-GRF]))","v":0.24335000000000001},157273.18,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B14)*(BillDeter[EndDate]>$B14)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$3)*BillDeter[BillingDeterminants])","v":15300894.639401933},1.0279999999999999E-2]
[null,45383,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B15)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$L$3)*SEMOCycles[WNAFactor])","v":393473.80382749974},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B15)*(VolRates[EndDate]>$B15)*(VolRates[Month]=MONTH(B15))*(VolRates[62-GRF]))","v":0.24335000000000001},95751.85,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B15)*(BillDeter[EndDate]>$B15)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$3)*BillDeter[BillingDeterminants])","v":15300894.639401933},6.2599999999999999E-3]
[null,45413,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B16)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$L$3)*SEMOCycles[WNAFactor])","v":223880.47690360004},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B16)*(VolRates[EndDate]>$B16)*(VolRates[Month]=MONTH(B16))*(VolRates[62-GRF]))","v":0.24335000000000001},54481.31,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B16)*(BillDeter[EndDate]>$B16)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$3)*BillDeter[BillingDeterminants])","v":15300894.639401933},3.5599999999999998E-3]
[null,45444,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B17)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$L$3)*SEMOCycles[WNAFactor])","v":139337.36530119998},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B17)*(VolRates[EndDate]>$B17)*(VolRates[Month]=MONTH(B17))*(VolRates[62-GRF]))","v":0.24335000000000001},33907.75,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B17)*(BillDeter[EndDate]>$B17)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$3)*BillDeter[BillingDeterminants])","v":15300894.639401933},2.2200000000000002E-3]
[null,"Totals",{"$f":"SUM(C12:C17)","v":1845647.9729402002},{"$f":"D17","v":0.24335000000000001},{"$f":"ROUND(SUM(E12:E17),2)","v":449138.43},{"$f":"F17","v":15300894.639401933},{"$f":"ROUND(E18/F18,5)","v":2.9350000000000001E-2}]
[null,"Recon Per Adj.",{"$f":"E18","v":449138.43},"Enter in Reconciling Period Adjustment Table (ReconPerAdj)"]
[null,"Enter WNA Amounts in Column E in CSWNA Amounts Table"]
[]
[null,"Small Comm.","WNA factor = HDD Diff * No. of Bills * Beta Coefficient  (See SEMO Cycles)"]
[null,"MonthFlow","WNA Factor","WRVR","WNAi","Billing Determinants","Monthly Adj."]
[null,null,null,"Vol. Rate","c*d",null,"e/f"]
[null,{"$f":"$C$7","v":45292},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B25)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$L$4)*SEMOCycles[WNAFactor])","v":88547.961930960053},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B25)*(VolRates[EndDate]>$B25)*(VolRates[Month]=MONTH(B25))*(VolRates[62-GCSF]))","v":8.3119999999999999E-2},{"$f":"ROUND(C25*D25,2)","v":7360.11},{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B25)*(BillDeter[EndDate]>$B25)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":3908443.5557121718},{"$f":"ROUND(E25/F25,5)","v":1.8799999999999999E-3}]
[null,{"$f":"EDATE(B25,1)","v":45323},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B26)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$L$4)*SEMOCycles[WNAFactor])","v":28248.886725200009},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B26)*(VolRates[EndDate]>$B26)*(VolRates[Month]=MONTH(B26))*(VolRates[62-GCSF]))","v":8.3119999999999999E-2},{"$f":"ROUND(C26*D26,2)","v":2348.0500000000002},{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B26)*(BillDeter[EndDate]>$B26)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":3908443.5557121718},{"$f":"ROUND(E26/F26,5)","v":5.9999999999999995E-4}]
[null,{"$f":"EDATE(B26,1)","v":45352},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B27)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$L$4)*SEMOCycles[WNAFactor])","v":166972.99306436008},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B27)*(VolRates[EndDate]>$B27)*(VolRates[Month]=MONTH(B27))*(VolRates[62-GCSF]))","v":8.3119999999999999E-2},13878.8,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B27)*(BillDeter[EndDate]>$B27)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":3908443.5557121718},3.5500000000000002E-3]
[null,45383,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B28)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$L$4)*SEMOCycles[WNAFactor])","v":101687.14612779996},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B28)*(VolRates[EndDate]>$B28)*(VolRates[Month]=MONTH(B28))*(VolRates[62-GCSF]))","v":8.3119999999999999E-2},8452.24,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B28)*(BillDeter[EndDate]>$B28)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":3908443.5557121718},2.16E-3]
[null,45413,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B29)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$L$4)*SEMOCycles[WNAFactor])","v":58476.971852560011},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B29)*(VolRates[EndDate]>$B29)*(VolRates[Month]=MONTH(B29))*(VolRates[62-GCSF]))","v":8.3119999999999999E-2},4860.6099999999997,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B29)*(BillDeter[EndDate]>$B29)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":3908443.5557121718},1.24E-3]
[null,45444,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B30)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$L$4)*SEMOCycles[WNAFactor])","v":36373.29054799999},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B30)*(VolRates[EndDate]>$B30)*(VolRates[Month]=MONTH(B30))*(VolRates[62-GCSF]))","v":8.3119999999999999E-2},3023.35,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B30)*(BillDeter[EndDate]>$B30)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":3908443.5557121718},7.6999999999999996E-4]
[null,"Totals",{"$f":"SUM(C25:C30)","v":480307.25024888013},{"$f":"D30","v":8.3119999999999999E-2},{"$f":"ROUND(SUM(E25:E30),2)","v":39923.160000000003},{"$f":"F30","v":3908443.5557121718},{"$f":"ROUND(E31/F31,5)","v":1.021E-2}]
[null,"Recon Per Adj.",{"$f":"E31","v":39923.160000000003},"Enter in Reconciling Period Adjustment Table (ReconPerAdj)"]
[null,"Enter WNA Amounts in Column E in CSWNA Amounts Table"]

{"sheet":"CSWNA WEMO","index":10,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,5,1,6],[9,1,10,1],[9,2,10,2],[9,5,10,5],[22,1,23,1],[22,5,23,5],[22,2,23,2]]}
[]
[null,"Liberty Midstates",null,null,null,"Filing Period",null,null,"Rate Sched","SAP Rate Cat.","Territory","Cust. Class"]
[null,"Billing Cycle and HDD Data Summary",null,null,null,"Year","Period",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":"WMGR_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",{"$f":"DateSet!C2","v":2024}]
[null,"Period",{"$f":"DateSet!C3","v":"S2"}]
[null,"Analysis Start",{"$f":"DateSet!J8","v":"2024-01-01"}]
[]
[null,"Residential","WNA factor = HDD Diff * No. of Bills * Beta Coefficient  (See WEMO Cycles)"]
[null,"MonthFlow","WNA Factor","WRVR","WNAi","Billing Determinants","Monthly Adj."]
[null,null,null,"Vol. Rate","c*d",null,"e/f"]
[null,{"$f":"$C$7","v":45292},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B12)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$L$3)*WEMOCycles[WNAFactor])","v":16377.857327893971},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B12)*(VolRates[EndDate]>$B12)*(VolRates[Month]=MONTH(B12))*(VolRates[61-GRF]))","v":0.33606999999999998},{"$f":"ROUND(C12*D12,2)","v":5504.11},{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B12)*(BillDeter[EndDate]>$B12)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$3)*BillDeter[BillingDeterminants])","v":2140376.9890333959},{"$f":"ROUND(E12/F12,5)","v":2.5699999999999998E-3}]
[null,{"$f":"EDATE(B12,1)","v":45323},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B13)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$L$3)*WEMOCycles[WNAFactor])","v":29161.229409960357},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B13)*(VolRates[EndDate]>$B13)*(VolRates[Month]=MONTH(B13))*(VolRates[61-GRF]))","v":0.33606999999999998},{"$f":"ROUND(C13*D13,2)","v":9800.2099999999991},{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B13)*(BillDeter[EndDate]>$B13)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$3)*BillDeter[BillingDeterminants])","v":2140376.9890333959},{"$f":"ROUND(E13/F13,5)","v":4.5799999999999999E-3}]
[null,{"$f":"EDATE(B13,1)","v":45352},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B14)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$L$3)*WEMOCycles[WNAFactor])","v":61982.905718408176},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B14)*(VolRates[EndDate]>$B14)*(VolRates[Month]=MONTH(B14))*(VolRates[61-GRF]))","v":0.33606999999999998},20830.599999999999,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B14)*(BillDeter[EndDate]>$B14)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$3)*BillDeter[BillingDeterminants])","v":2140376.9890333959},9.7300000000000008E-3]
[null,45383,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B15)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$L$3)*WEMOCycles[WNAFactor])","v":50005.677755753233},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B15)*(VolRates[EndDate]>$B15)*(VolRates[Month]=MONTH(B15))*(VolRates[61-GRF]))","v":0.33606999999999998},16805.41,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B15)*(BillDeter[EndDate]>$B15)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$3)*BillDeter[BillingDeterminants])","v":2140376.9890333959},7.8499999999999993E-3]
[null,45413,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B16)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$L$3)*WEMOCycles[WNAFactor])","v":41282.801458043454},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B16)*(VolRates[EndDate]>$B16)*(VolRates[Month]=MONTH(B16))*(VolRates[61-GRF]))","v":0.35071999999999998},14478.7,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B16)*(BillDeter[EndDate]>$B16)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$3)*BillDeter[BillingDeterminants])","v":2140376.9890333959},6.7600000000000004E-3]
[null,45444,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B17)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$L$3)*WEMOCycles[WNAFactor])","v":6902.2763415683203},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B17)*(VolRates[EndDate]>$B17)*(VolRates[Month]=MONTH(B17))*(VolRates[61-GRF]))","v":0.33239000000000002},2294.25,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B17)*(BillDeter[EndDate]>$B17)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$3)*BillDeter[BillingDeterminants])","v":2140376.9890333959},1.07E-3]
[null,"Totals",{"$f":"SUM(C12:C17)","v":205712.74801162753},{"$f":"D17","v":0.33239000000000002},{"$f":"ROUND(SUM(E12:E17),2)","v":69713.279999999999},{"$f":"F17","v":2140376.9890333959},{"$f":"ROUND(E18/F18,5)","v":3.2570000000000002E-2}]
[null,"Recon Per Adj.",{"$f":"E18","v":69713.279999999999},"Enter in Reconciling Period Adjustment Table (ReconPerAdj)"]
[null,"Enter WNA Amounts in Column E in CSWNA Amounts Table"]
[]
[null,"Small Comm.","WNA factor = HDD Diff * No. of Bills * Beta Coefficient  (See WEMO Cycles)"]
[null,"MonthFlow","WNA Factor","WRVR","WNAi","Billing Determinants","Monthly Adj."]
[null,null,null,"Vol. Rate","c*d",null,"e/f"]
[null,{"$f":"$C$7","v":45292},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B25)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$L$4)*WEMOCycles[WNAFactor])","v":5276.9654551859976},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B25)*(VolRates[EndDate]>$B25)*(VolRates[Month]=MONTH(B25))*(VolRates[61-GCSF]))","v":0.14216000000000001},{"$f":"ROUND(C25*D25,2)","v":750.17},{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B25)*(BillDeter[EndDate]>$B25)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":700365.64440726885},{"$f":"ROUND(E25/F25,5)","v":1.07E-3}]
[null,{"$f":"EDATE(B25,1)","v":45323},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B26)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$L$4)*WEMOCycles[WNAFactor])","v":9413.5787668661815},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B26)*(VolRates[EndDate]>$B26)*(VolRates[Month]=MONTH(B26))*(VolRates[61-GCSF]))","v":0.14216000000000001},{"$f":"ROUND(C26*D26,2)","v":1338.23},{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B26)*(BillDeter[EndDate]>$B26)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":700365.64440726885},{"$f":"ROUND(E26/F26,5)","v":1.91E-3}]
[null,{"$f":"EDATE(B26,1)","v":45352},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B27)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$L$4)*WEMOCycles[WNAFactor])","v":20281.921711402494},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B27)*(VolRates[EndDate]>$B27)*(VolRates[Month]=MONTH(B27))*(VolRates[61-GCSF]))","v":0.14216000000000001},2883.28,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B27)*(BillDeter[EndDate]>$B27)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":700365.64440726885},4.1200000000000004E-3]
[null,45383,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B28)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$L$4)*WEMOCycles[WNAFactor])","v":12816.133864902882},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B28)*(VolRates[EndDate]>$B28)*(VolRates[Month]=MONTH(B28))*(VolRates[61-GCSF]))","v":0.14216000000000001},1821.94,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B28)*(BillDeter[EndDate]>$B28)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":700365.64440726885},2.5999999999999999E-3]
[null,45413,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B29)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$L$4)*WEMOCycles[WNAFactor])","v":14484.717915324592},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B29)*(VolRates[EndDate]>$B29)*(VolRates[Month]=MONTH(B29))*(VolRates[61-GCSF]))","v":0.14216000000000001},2059.15,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B29)*(BillDeter[EndDate]>$B29)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":700365.64440726885},2.9399999999999999E-3]
[null,45444,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B30)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$L$4)*WEMOCycles[WNAFactor])","v":5333.3334941339699},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B30)*(VolRates[EndDate]>$B30)*(VolRates[Month]=MONTH(B30))*(VolRates[61-GCSF]))","v":0.14216000000000001},758.19,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B30)*(BillDeter[EndDate]>$B30)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":700365.64440726885},1.08E-3]
[null,"Totals",{"$f":"SUM(C25:C30)","v":67606.651207816118},{"$f":"D30","v":0.14216000000000001},{"$f":"ROUND(SUM(E25:E30),2)","v":9610.9599999999991},{"$f":"F30","v":700365.64440726885},{"$f":"ROUND(E31/F31,5)","v":1.372E-2}]
[null,"Recon Per Adj.",{"$f":"E31","v":9610.9599999999991},"Enter in Reconciling Period Adjustment Table (ReconPerAdj)"]
[null,"Enter WNA Amounts in Column E in CSWNA Amounts Table"]

{"sheet":"CSWNA NEMO","index":11,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,5,1,6],[9,1,10,1],[9,2,10,2],[22,5,23,5],[9,5,10,5],[22,1,23,1],[22,2,23,2]]}
[]
[null,"Liberty Midstates",null,null,null,"Filing Period",null,null,"Rate Sched","SAP Rate Cat.","Territory","Cust. Class"]
[null,"Billing Cycle and HDD Data Summary",null,null,null,"Year","Period",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",{"$f":"DateSet!C2","v":2024},null,null,null,null,null,"60-GCSF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I5,RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[Territory],MATCH($I5,RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I5,RateSched[RateSched],0))","v":"SGS"}]
[null,"Period",{"$f":"DateSet!C3","v":"S2"},null,null,null,null,null,"63-GCSF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I6,RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[Territory],MATCH($I6,RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I6,RateSched[RateSched],0))","v":"SGS"}]
[null,"Start Month",{"$f":"DateSet!J8","v":"2024-01-01"}]
[]
[null,"Residential","WNA factor = HDD Diff * No. of Bills * Beta Coefficient  (See NEMO Cycles)"]
[null,"MonthFlow","WNA Factor","WRVR","WNAi","Billing Determinants","Monthly Adj."]
[null,null,null,"Vol. Rate","c*d",null,"e/f"]
[null,{"$f":"$C$7","v":45292},{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B12)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$L$4)*NEMOCycles[WNAFactor])","v":175635.38525537902},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B12)*(VolRates[EndDate]>$B12)*(VolRates[Month]=MONTH(B12))*(VolRates[63-GRF]))","v":0.33606999999999998},{"$f":"ROUND(C12*D12,2)","v":59025.78},{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B12)*(BillDeter[EndDate]>$B12)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":11089284.458101537},{"$f":"ROUND(E12/F12,5)","v":5.3200000000000001E-3}]
[null,{"$f":"EDATE(B12,1)","v":45323},{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B13)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$L$4)*NEMOCycles[WNAFactor])","v":88415.968361513485},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B13)*(VolRates[EndDate]>$B13)*(VolRates[Month]=MONTH(B13))*(VolRates[63-GRF]))","v":0.33606999999999998},{"$f":"ROUND(C13*D13,2)","v":29713.95},{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B13)*(BillDeter[EndDate]>$B13)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":11089284.458101537},{"$f":"ROUND(E13/F13,5)","v":2.6800000000000001E-3}]
[null,{"$f":"EDATE(B13,1)","v":45352},{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B14)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$L$4)*NEMOCycles[WNAFactor])","v":293807.52149049303},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B14)*(VolRates[EndDate]>$B14)*(VolRates[Month]=MONTH(B14))*(VolRates[63-GRF]))","v":0.33606999999999998},98739.89,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B14)*(BillDeter[EndDate]>$B14)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":11089284.458101537},8.8999999999999999E-3]
[null,45383,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B15)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$L$4)*NEMOCycles[WNAFactor])","v":258760.17226205929},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B15)*(VolRates[EndDate]>$B15)*(VolRates[Month]=MONTH(B15))*(VolRates[63-GRF]))","v":0.33606999999999998},86961.53,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B15)*(BillDeter[EndDate]>$B15)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":11089284.458101537},7.8399999999999997E-3]
[null,45413,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B16)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$L$4)*NEMOCycles[WNAFactor])","v":199837.55266776297},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B16)*(VolRates[EndDate]>$B16)*(VolRates[Month]=MONTH(B16))*(VolRates[63-GRF]))","v":0.35071999999999998},70087.03,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B16)*(BillDeter[EndDate]>$B16)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":11089284.458101537},6.3200000000000001E-3]
[null,45444,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B17)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$L$4)*NEMOCycles[WNAFactor])","v":33266.465137771112},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B17)*(VolRates[EndDate]>$B17)*(VolRates[Month]=MONTH(B17))*(VolRates[63-GRF]))","v":0.33239000000000002},11057.44,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B17)*(BillDeter[EndDate]>$B17)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$4)*BillDeter[BillingDeterminants])","v":11089284.458101537},1E-3]
[null,"Totals",{"$f":"SUM(C12:C17)","v":1049723.0651749789},{"$f":"D17","v":0.33239000000000002},{"$f":"ROUND(SUM(E12:E17),2)","v":355585.62},{"$f":"F17","v":11089284.458101537},3.2070000000000001E-2]
[null,"Recon Per Adj.",{"$f":"E18","v":355585.62},"Enter in Reconciling Period Adjustment Table (ReconPerAdj)"]
[null,"Enter WNA Amounts in Column E in CSWNA Amounts Table"]
[]
[null,"Small Comm.","WNA factor = HDD Diff * No. of Bills * Beta Coefficient  (See NEMO Cycles)"]
[null,"MonthFlow","WNA Factor","WRVR","WNAi","Billing Determinants","Monthly Adj."]
[null,null,null,"Vol. Rate","c*d",null,"e/f"]
[null,{"$f":"$C$7","v":45292},{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B25)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$L$6)*NEMOCycles[WNAFactor])","v":48680.472082079039},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B25)*(VolRates[EndDate]>$B25)*(VolRates[Month]=MONTH(B25))*(VolRates[63-GCSF]))","v":0.14216000000000001},{"$f":"ROUND(C25*D25,2)","v":6920.42},{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B25)*(BillDeter[EndDate]>$B25)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$6)*BillDeter[BillingDeterminants])","v":3249867.6799999997},{"$f":"ROUND(E25/F25,5)","v":2.1299999999999999E-3}]
[null,{"$f":"EDATE(B25,1)","v":45323},{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B26)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$L$6)*NEMOCycles[WNAFactor])","v":27947.97892466054},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B26)*(VolRates[EndDate]>$B26)*(VolRates[Month]=MONTH(B26))*(VolRates[63-GCSF]))","v":0.14216000000000001},{"$f":"ROUND(C26*D26,2)","v":3973.08},{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B26)*(BillDeter[EndDate]>$B26)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$6)*BillDeter[BillingDeterminants])","v":3249867.6799999997},{"$f":"ROUND(E26/F26,5)","v":1.2199999999999999E-3}]
[null,{"$f":"EDATE(B26,1)","v":45352},{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B27)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$L$6)*NEMOCycles[WNAFactor])","v":82719.809619131964},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B27)*(VolRates[EndDate]>$B27)*(VolRates[Month]=MONTH(B27))*(VolRates[63-GCSF]))","v":0.14216000000000001},11759.45,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B27)*(BillDeter[EndDate]>$B27)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$6)*BillDeter[BillingDeterminants])","v":3249867.6799999997},3.62E-3]
[null,45383,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B28)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$L$6)*NEMOCycles[WNAFactor])","v":55468.804987421252},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B28)*(VolRates[EndDate]>$B28)*(VolRates[Month]=MONTH(B28))*(VolRates[63-GCSF]))","v":0.14216000000000001},7885.45,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B28)*(BillDeter[EndDate]>$B28)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$6)*BillDeter[BillingDeterminants])","v":3249867.6799999997},2.4299999999999999E-3]
[null,45413,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B29)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$L$6)*NEMOCycles[WNAFactor])","v":60001.875906508321},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B29)*(VolRates[EndDate]>$B29)*(VolRates[Month]=MONTH(B29))*(VolRates[63-GCSF]))","v":0.14216000000000001},8529.8700000000008,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B29)*(BillDeter[EndDate]>$B29)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$6)*BillDeter[BillingDeterminants])","v":3249867.6799999997},2.6199999999999999E-3]
[null,45444,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B30)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$L$6)*NEMOCycles[WNAFactor])","v":26489.053526325675},{"$f":"SUMPRODUCT((VolRates[BeginDate]<=$B30)*(VolRates[EndDate]>$B30)*(VolRates[Month]=MONTH(B30))*(VolRates[63-GCSF]))","v":0.14216000000000001},3765.68,{"$f":"SUMPRODUCT((BillDeter[BeginDate]<=$B30)*(BillDeter[EndDate]>$B30)*(BillDeter[Region]=$C$4)*(BillDeter[CustClass]=$L$6)*BillDeter[BillingDeterminants])","v":3249867.6799999997},1.16E-3]
[null,"Totals",{"$f":"SUM(C25:C30)","v":301307.99504612677},{"$f":"D30","v":0.14216000000000001},{"$f":"ROUND(SUM(E25:E30),2)","v":42833.95},{"$f":"F30","v":3249867.6799999997},1.3180000000000001E-2]
[null,"Recon Per Adj.",{"$f":"E31","v":42833.95},"Enter in Reconciling Period Adjustment Table (ReconPerAdj)"]
[null,"Enter WNA Amounts in Column E in CSWNA Amounts Table"]

{"sheet":"ChillTempActuals","index":12,"n_rows":1461,"n_cols":17,"rows_kept":1461,"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:"]
[44047,74,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.1137000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.868709677419349},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$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"]
[44048,74,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":2.0758000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.5306989247311804},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$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"]
[44049,77,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.2473118279569157E-2},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J3,K3+1,1)","v":3},"Temp data from NOAA website",null,null,"2)  Sort by:"]
[44062,78,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J4,K4+1,1)","v":4},"Temp data from NOAA website",null,null,null,"Year","Smallest to Largest"]
[44063,81,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J5,K5+1,1)","v":5},"Temp data from NOAA website",null,null,null,"Month","Smallest to Largest"]
[44073,80,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J6,K6+1,1)","v":6},"Temp data from NOAA website",null,null,null,"ChillAve","Smallest to Largest"]
[44044,78,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$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"]
[44064,82,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J8,K8+1,1)","v":8},"Temp data from NOAA website",null,null,"4)  Do not overwrite formulas!"]
[44046,82,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$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"]
[44061,83,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J10,K10+1,1)","v":10},"Temp data from NOAA website",null,null,"6)  Station ID Information:"]
[44074,82,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$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"]
[44059,84,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J12,K12+1,1)","v":12},"Temp data from NOAA website",null,null,null,"Other ID:  USC00231580"]
[44045,83,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72.5},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J13,K13+1,1)","v":13},"Temp data from NOAA website"]
[44050,82,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J14,K14+1,1)","v":14},"Temp data from NOAA website"]
[44065,87,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J15,K15+1,1)","v":15},"Temp data from NOAA website"]
[44060,84,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J16,K16+1,1)","v":16},"Temp data from NOAA website"]
[44055,82,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J17,K17+1,1)","v":17},"Temp data from NOAA website"]
[44054,87,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J18,K18+1,1)","v":18},"Temp data from NOAA website"]
[44051,88,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J19,K19+1,1)","v":19},"Temp data from NOAA website"]
[44058,88,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J20,K20+1,1)","v":20},"Temp data from NOAA website"]
[44066,90,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J21,K21+1,1)","v":21},"Temp data from NOAA website"]
[44053,85,71,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J22,K22+1,1)","v":22},"Temp data from NOAA website"]
[44056,87,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J23,K23+1,1)","v":23},"Temp data from NOAA website"]
[44071,91,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J24,K24+1,1)","v":24},"Temp data from NOAA website"]
[44057,88,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J25,K25+1,1)","v":25},"Temp data from NOAA website"]
[44052,85,75,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J26,K26+1,1)","v":26},"Temp data from NOAA website"]
[44068,93,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J27,K27+1,1)","v":27},"Temp data from NOAA website"]
[44069,93,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80.5},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J28,K28+1,1)","v":28},"Temp data from NOAA website"]
[44072,93,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80.5},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J29,K29+1,1)","v":29},"Temp data from NOAA website"]
[44067,93,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J30,K30+1,1)","v":30},"Temp data from NOAA website"]
[44070,93,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81.5},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J31,K31+1,1)","v":31},"Temp data from NOAA website"]
[44084,55,49,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":13},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.020899999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.450925925925926},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J32,K32+1,1)","v":1},"Temp data from NOAA website"]
[44083,57,49,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":12},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.711599999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.436296296296296},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J33,K33+1,1)","v":2},"Temp data from NOAA website"]
[44085,56,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.056949999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.309259259259257},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J34,K34+1,1)","v":3},"Temp data from NOAA website"]
[44103,64,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":14.402299999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.779814814814813},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J35,K35+1,1)","v":4},"Temp data from NOAA website"]
[44104,70,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.474399999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.3977777777777796},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J36,K36+1,1)","v":5},"Temp data from NOAA website"]
[44094,69,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":7.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":9.8197499999999991},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.2085185185185194},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J37,K37+1,1)","v":6},"Temp data from NOAA website"]
[44102,70,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":58.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":8.5104499999999987},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.1688888888888895},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J38,K38+1,1)","v":7},"Temp data from NOAA website"]
[44086,62,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.2650000000000006},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J39,K39+1,1)","v":8},"Temp data from NOAA website"]
[44095,73,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.532222222222221},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J40,K40+1,1)","v":9},"Temp data from NOAA website"]
[44092,73,50,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":61.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":4.5825499999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.8581481481481479},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J41,K41+1,1)","v":10},"Temp data from NOAA website"]
[44093,78,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":2.6185999999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.9318518518518517},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J42,K42+1,1)","v":11},"Temp data from NOAA website"]
[44096,77,50,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":1.9639499999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.153703703703703},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J43,K43+1,1)","v":12},"Temp data from NOAA website"]
[44087,76,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.3109259259259254},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J44,K44+1,1)","v":13},"Temp data from NOAA website"]
[44088,76,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0.40222222222222398},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J45,K45+1,1)","v":14},"Temp data from NOAA website"]
[44089,78,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J46,K46+1,1)","v":15},"Temp data from NOAA website"]
[44090,77,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J47,K47+1,1)","v":16},"Temp data from NOAA website"]
[44097,78,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J48,K48+1,1)","v":17},"Temp data from NOAA website"]
[44098,79,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J49,K49+1,1)","v":18},"Temp data from NOAA website"]
[44099,80,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J50,K50+1,1)","v":19},"Temp data from NOAA website"]
[44078,83,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J51,K51+1,1)","v":20},"Temp data from NOAA website"]
[44091,83,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J52,K52+1,1)","v":21},"Temp data from NOAA website"]
[44082,82,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J53,K53+1,1)","v":22},"Temp data from NOAA website"]
[44075,75,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J54,K54+1,1)","v":23},"Temp data from NOAA website"]
[44079,82,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J55,K55+1,1)","v":24},"Temp data from NOAA website"]
[44100,85,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J56,K56+1,1)","v":25},"Temp data from NOAA website"]
[44076,82,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J57,K57+1,1)","v":26},"Temp data from NOAA website"]
[44077,86,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J58,K58+1,1)","v":27},"Temp data from NOAA website"]
[44101,86,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J59,K59+1,1)","v":28},"Temp data from NOAA website"]
[44080,90,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J60,K60+1,1)","v":29},"Temp data from NOAA website"]
[44081,89,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J61,K61+1,1)","v":30},"Temp data from NOAA website"]
[44131,31,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":36},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":40.010399999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.566308243727597},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J62,K62+1,1)","v":1},"Temp data from NOAA website"]
[44132,35,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":32},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":33},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":36.676200000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.103745519713264},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J63,K63+1,1)","v":2},"Temp data from NOAA website"]
[44130,40,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":35.009099999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.451899641577064},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J64,K64+1,1)","v":3},"Temp data from NOAA website"]
[44133,45,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":28},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.119199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.15010752688173},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J65,K65+1,1)","v":4},"Temp data from NOAA website"]
[44129,41,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.563499999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.906021505376348},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J66,K66+1,1)","v":5},"Temp data from NOAA website"]
[44134,49,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.0078},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.623530465949823},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J67,K67+1,1)","v":6},"Temp data from NOAA website"]
[44128,44,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":26},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":28.8964},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.630035842293911},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J68,K68+1,1)","v":7},"Temp data from NOAA website"]
[44123,43,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":27.785},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.662240143369175},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J69,K69+1,1)","v":8},"Temp data from NOAA website"]
[44124,43,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":27.785},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.582616487455198},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J70,K70+1,1)","v":9},"Temp data from NOAA website"]
[44125,45,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.6736},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.682347670250898},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J71,K71+1,1)","v":10},"Temp data from NOAA website"]
[44135,56,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.117899999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.821451612903227},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J72,K72+1,1)","v":11},"Temp data from NOAA website"]
[44126,51,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.895099999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":14.861003584229392},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J73,K73+1,1)","v":12},"Temp data from NOAA website"]
[44120,57,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.7837},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.884193548387097},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J74,K74+1,1)","v":13},"Temp data from NOAA website"]
[44121,60,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.5609},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.987240143369178},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J75,K75+1,1)","v":14},"Temp data from NOAA website"]
[44106,61,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.893799999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.091738351254483},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J76,K76+1,1)","v":15},"Temp data from NOAA website"]
[44107,60,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.893799999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.306774193548389},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J77,K77+1,1)","v":16},"Temp data from NOAA website"]
[44108,59,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.560179211469537},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J78,K78+1,1)","v":17},"Temp data from NOAA website"]
[44109,59,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.6870430107526921},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J79,K79+1,1)","v":18},"Temp data from NOAA website"]
[44110,71,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":9},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.002599999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.9029928315412192},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J80,K80+1,1)","v":19},"Temp data from NOAA website"]
[44105,71,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.1101612903225835},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J81,K81+1,1)","v":20},"Temp data from NOAA website"]
[44117,70,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.2248387096774218},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J82,K82+1,1)","v":21},"Temp data from NOAA website"]
[44122,72,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":8.8911999999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.0353942652329762},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J83,K83+1,1)","v":22},"Temp data from NOAA website"]
[44127,84,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":5.5569999999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.0546057347670255},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J84,K84+1,1)","v":23},"Temp data from NOAA website"]
[44118,77,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":61.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.8898999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.9418817204301084},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J85,K85+1,1)","v":24},"Temp data from NOAA website"]
[44111,81,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":1.1113999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.9795519713261664},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J86,K86+1,1)","v":25},"Temp data from NOAA website"]
[44119,82,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J87,K87+1,1)","v":26},"Temp data from NOAA website"]
[44112,85,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J88,K88+1,1)","v":27},"Temp data from NOAA website"]
[44113,83,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J89,K89+1,1)","v":28},"Temp data from NOAA website"]
[44114,82,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J90,K90+1,1)","v":29},"Temp data from NOAA website"]
[44115,83,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J91,K91+1,1)","v":30},"Temp data from NOAA website"]
[44116,85,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J92,K92+1,1)","v":31},"Temp data from NOAA website"]
[44165,43,20,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":33.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.927099999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":47.151666666666671},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J93,K93+1,1)","v":1},"Temp data from NOAA website"]
[44149,45,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":41.107222222222205},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J94,K94+1,1)","v":2},"Temp data from NOAA website"]
[44159,42,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.320599999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":38.468148148148153},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J95,K95+1,1)","v":3},"Temp data from NOAA website"]
[44137,48,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.235399999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.311296296296284},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J96,K96+1,1)","v":4},"Temp data from NOAA website"]
[44161,44,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":28.671499999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.695555555555543},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J97,K97+1,1)","v":5},"Temp data from NOAA website"]
[44146,51,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.244814814814809},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J98,K98+1,1)","v":6},"Temp data from NOAA website"]
[44158,53,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.984259259259254},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J99,K99+1,1)","v":7},"Temp data from NOAA website"]
[44148,59,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.960740740740736},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J100,K100+1,1)","v":8},"Temp data from NOAA website"]
[44151,52,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J101,K101+1,1)","v":9},"Temp data from NOAA website"]
[44163,50,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.064999999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.929259259259258},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J102,K102+1,1)","v":10},"Temp data from NOAA website"]
[44153,50,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.543699999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.719629629629626},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J103,K103+1,1)","v":11},"Temp data from NOAA website"]
[44157,46,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.501100000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.551111111111105},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J104,K104+1,1)","v":12},"Temp data from NOAA website"]
[44147,54,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.979800000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.420370370370367},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J105,K105+1,1)","v":13},"Temp data from NOAA website"]
[44162,53,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.937200000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.463518518518519},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J106,K106+1,1)","v":14},"Temp data from NOAA website"]
[44152,62,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.3733},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.609259259259261},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J107,K107+1,1)","v":15},"Temp data from NOAA website"]
[44164,57,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.759814814814813},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J108,K108+1,1)","v":16},"Temp data from NOAA website"]
[44138,65,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.064259259259259},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J109,K109+1,1)","v":17},"Temp data from NOAA website"]
[44160,51,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.2881},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.27277777777778},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J110,K110+1,1)","v":18},"Temp data from NOAA website"]
[44156,56,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47.5},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J111,K111+1,1)","v":19},"Temp data from NOAA website"]
[44150,62,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.638999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.576666666666664},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J112,K112+1,1)","v":20},"Temp data from NOAA website"]
[44136,68,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":13.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":14.075099999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.077962962962964},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J113,K113+1,1)","v":21},"Temp data from NOAA website"]
[44154,67,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.9899},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.13425925925926},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J114,K114+1,1)","v":22},"Temp data from NOAA website"]
[44139,74,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.063148148148148},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J115,K115+1,1)","v":23},"Temp data from NOAA website"]
[44140,68,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":58},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":7},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.2981999999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.076851851851849},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J116,K116+1,1)","v":24},"Temp data from NOAA website"]
[44141,75,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":58.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":6.7768999999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.913333333333332},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J117,K117+1,1)","v":25},"Temp data from NOAA website"]
[44142,74,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":6.2555999999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.532777777777778},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J118,K118+1,1)","v":26},"Temp data from NOAA website"]
[44155,72,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":6.2555999999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.467222222222222},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J119,K119+1,1)","v":27},"Temp data from NOAA website"]
[44145,77,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":5.2130000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.9072222222222202},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J120,K120+1,1)","v":28},"Temp data from NOAA website"]
[44143,72,49,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":4.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":4.6917},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.3861111111111137},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J121,K121+1,1)","v":29},"Temp data from NOAA website"]
[44144,76,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.7907407407407412},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J122,K122+1,1)","v":30},"Temp data from NOAA website"]
[44190,22,4,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":13},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":52},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":53.497599999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":64.141129032258078},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J123,K123+1,1)","v":1},"Temp data from NOAA website"]
[44191,32,5,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":18.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":46.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":47.839199999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":56.413440860215061},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J124,K124+1,1)","v":2},"Temp data from NOAA website"]
[44196,32,13,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":22.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":53.055698924731203},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J125,K125+1,1)","v":3},"Temp data from NOAA website"]
[44181,27,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":23},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":42},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":43.209599999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":50.106075268817207},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J126,K126+1,1)","v":4},"Temp data from NOAA website"]
[44179,31,18,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":24.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":47.620430107526893},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J127,K127+1,1)","v":5},"Temp data from NOAA website"]
[44180,31,18,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":24.5},{"$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":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J128,K128+1,1)","v":6},"Temp data from NOAA website"]
[44182,31,18,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":24.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":43.916648745519709},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J129,K129+1,1)","v":7},"Temp data from NOAA website"]
[44166,37,15,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":26},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":39},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":40.123199999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":42.349301075268826},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J130,K130+1,1)","v":8},"Temp data from NOAA website"]
[44195,32,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":28},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":41.072741935483876},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J131,K131+1,1)","v":9},"Temp data from NOAA website"]
[44167,44,15,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":35.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":36.522399999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.174856630824387},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J132,K132+1,1)","v":10},"Temp data from NOAA website"]
[44185,39,20,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":35.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":36.522399999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":39.343028673835128},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J133,K133+1,1)","v":11},"Temp data from NOAA website"]
[44194,35,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":35.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":36.522399999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":38.280358422939067},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J134,K134+1,1)","v":12},"Temp data from NOAA website"]
[44173,34,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.979199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.370770609319003},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J135,K135+1,1)","v":13},"Temp data from NOAA website"]
[44178,34,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.979199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.52629032258065},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J136,K136+1,1)","v":14},"Temp data from NOAA website"]
[44192,46,16,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.979199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":35.81541218637993},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J137,K137+1,1)","v":15},"Temp data from NOAA website"]
[44169,42,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.727007168458776},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J138,K138+1,1)","v":16},"Temp data from NOAA website"]
[44189,57,9,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.681792114695341},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J139,K139+1,1)","v":17},"Temp data from NOAA website"]
[44174,39,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.407199999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.824336917562725},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J140,K140+1,1)","v":18},"Temp data from NOAA website"]
[44183,43,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.934193548387089},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J141,K141+1,1)","v":19},"Temp data from NOAA website"]
[44193,53,16,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.966792114695341},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J142,K142+1,1)","v":20},"Temp data from NOAA website"]
[44186,48,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.349599999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.176039426523289},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J143,K143+1,1)","v":21},"Temp data from NOAA website"]
[44172,46,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.45564516129032},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J144,K144+1,1)","v":22},"Temp data from NOAA website"]
[44168,49,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.63349462365591},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J145,K145+1,1)","v":23},"Temp data from NOAA website"]
[44177,41,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.616182795698922},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J146,K146+1,1)","v":24},"Temp data from NOAA website"]
[44170,52,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.567401433691753},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J147,K147+1,1)","v":25},"Temp data from NOAA website"]
[44171,53,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.634014336917563},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J148,K148+1,1)","v":26},"Temp data from NOAA website"]
[44187,57,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.205599999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.530483870967746},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J149,K149+1,1)","v":27},"Temp data from NOAA website"]
[44184,52,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.691199999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.029551971326168},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J150,K150+1,1)","v":28},"Temp data from NOAA website"]
[44188,59,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.715035842293908},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J151,K151+1,1)","v":29},"Temp data from NOAA website"]
[44175,64,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":19},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.5472},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.225089605734766},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J152,K152+1,1)","v":30},"Temp data from NOAA website"]
[44176,68,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.946399999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.179946236559145},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J153,K153+1,1)","v":31},"Temp data from NOAA website"]
[44224,25,4,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":14.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":65.822706093189979},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J154,K154+1,1)","v":1},"Temp data from NOAA website"]
[44225,28,4,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":16},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":49},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":50.416099999999993},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":60.72220430107528},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J155,K155+1,1)","v":2},"Temp data from NOAA website"]
[44199,27,12,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":19.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":45.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":46.814949999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":57.487974910394264},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J156,K156+1,1)","v":3},"Temp data from NOAA website"]
[44198,27,17,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":22},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":55.163817204301068},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J157,K157+1,1)","v":4},"Temp data from NOAA website"]
[44223,25,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":22},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":53.204211469534037},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J158,K158+1,1)","v":5},"Temp data from NOAA website"]
[44197,32,13,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":22.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":42.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":43.728249999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":51.393243727598566},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J159,K159+1,1)","v":6},"Temp data from NOAA website"]
[44219,29,17,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":23},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":49.684964157706091},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J160,K160+1,1)","v":7},"Temp data from NOAA website"]
[44200,30,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":24.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":48.045860215053757},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J161,K161+1,1)","v":8},"Temp data from NOAA website"]
[44207,31,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":26},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":39},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":40.127099999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":46.415931899641571},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J162,K162+1,1)","v":9},"Temp data from NOAA website"]
[44220,36,17,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":26.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":38.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":39.612649999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":45.240573476702501},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J163,K163+1,1)","v":10},"Temp data from NOAA website"]
[44222,32,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":26.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":38.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":39.612649999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":44.340537634408598},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J164,K164+1,1)","v":11},"Temp data from NOAA website"]
[44201,35,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":27},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":43.232365591397851},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J165,K165+1,1)","v":12},"Temp data from NOAA website"]
[44213,31,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":27},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J166,K166+1,1)","v":13},"Temp data from NOAA website"]
[44215,33,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":27.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":37.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":38.583749999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.864462365591393},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J167,K167+1,1)","v":14},"Temp data from NOAA website"]
[44206,29,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":28},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":37},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":38.069299999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":39.602455197132606},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J168,K168+1,1)","v":15},"Temp data from NOAA website"]
[44214,35,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":38.514211469534047},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J169,K169+1,1)","v":16},"Temp data from NOAA website"]
[44204,33,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.535376344086018},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J170,K170+1,1)","v":17},"Temp data from NOAA website"]
[44205,33,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.481272401433678},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J171,K171+1,1)","v":18},"Temp data from NOAA website"]
[44216,42,20,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J172,K172+1,1)","v":19},"Temp data from NOAA website"]
[44226,41,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.810842293906802},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J173,K173+1,1)","v":20},"Temp data from NOAA website"]
[44202,44,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.842401433691748},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J174,K174+1,1)","v":21},"Temp data from NOAA website"]
[44212,34,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.992311827956982},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J175,K175+1,1)","v":22},"Temp data from NOAA website"]
[44208,42,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.111827956989238},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J176,K176+1,1)","v":23},"Temp data from NOAA website"]
[44221,36,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J177,K177+1,1)","v":24},"Temp data from NOAA website"]
[44211,41,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.395394265232973},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J178,K178+1,1)","v":25},"Temp data from NOAA website"]
[44203,39,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":30},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.866999999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.297043010752681},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J179,K179+1,1)","v":26},"Temp data from NOAA website"]
[44217,50,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":29.838099999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.088584229390676},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J180,K180+1,1)","v":27},"Temp data from NOAA website"]
[44227,41,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":29.838099999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.43605734767025},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J181,K181+1,1)","v":28},"Temp data from NOAA website"]
[44218,53,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":27.780299999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.563172043010745},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J182,K182+1,1)","v":29},"Temp data from NOAA website"]
[44209,51,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":26.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":27.265849999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.201881720430098},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J183,K183+1,1)","v":30},"Temp data from NOAA website"]
[44210,50,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J184,K184+1,1)","v":31},"Temp data from NOAA website"]
[44243,-2,-14,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":-8},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":73},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":75.9054},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":63.242389162561587},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J185,K185+1,1)","v":1},"Temp data from NOAA website"]
[44242,1,-9,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":-4},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":69},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":71.746200000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":57.00799671592776},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J186,K186+1,1)","v":2},"Temp data from NOAA website"]
[44244,7,-14,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":-3.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":68.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":71.226300000000009},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":53.574663382594416},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J187,K187+1,1)","v":3},"Temp data from NOAA website"]
[44240,5,-5,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":0},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":65},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":67.587000000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":50.76514778325123},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J188,K188+1,1)","v":4},"Temp data from NOAA website"]
[44241,5,-4,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":0.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":64.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":67.067100000000011},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":48.819934318555013},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J189,K189+1,1)","v":5},"Temp data from NOAA website"]
[44235,3,-1,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":64},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":66.547200000000004},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":46.878288177339911},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J190,K190+1,1)","v":6},"Temp data from NOAA website"]
[44236,7,2,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":4.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":60.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":62.907900000000005},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":44.8792446633826},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J191,K191+1,1)","v":7},"Temp data from NOAA website"]
[44239,12,-2,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":60},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":62.388000000000005},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":42.894445812807881},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J192,K192+1,1)","v":8},"Temp data from NOAA website"]
[44245,20,-8,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":59},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":61.348200000000006},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":41.50905172413794},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J193,K193+1,1)","v":9},"Temp data from NOAA website"]
[44237,11,3,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":58},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":60.308400000000006},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.177586206896557},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J194,K194+1,1)","v":10},"Temp data from NOAA website"]
[44246,22,-8,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":58},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":60.308400000000006},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":39.049371921182257},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J195,K195+1,1)","v":11},"Temp data from NOAA website"]
[44238,13,4,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":8.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":56.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":58.748700000000007},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.866009852216749},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J196,K196+1,1)","v":12},"Temp data from NOAA website"]
[44234,20,-1,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":9.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":55.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":57.7089},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.764934318555007},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J197,K197+1,1)","v":13},"Temp data from NOAA website"]
[44247,30,5,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":17.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":47.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":49.390500000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":35.623895730706067},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J198,K198+1,1)","v":14},"Temp data from NOAA website"]
[44233,31,13,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":22},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":43},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":44.711400000000005},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.460303776683091},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J199,K199+1,1)","v":15},"Temp data from NOAA website"]
[44229,28,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":26},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":39},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":40.552199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.162060755336611},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J200,K200+1,1)","v":16},"Temp data from NOAA website"]
[44248,37,16,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":26.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":38.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":40.032299999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.132516420361256},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J201,K201+1,1)","v":17},"Temp data from NOAA website"]
[44232,39,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":36},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":37.4328},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.237635467980297},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J202,K202+1,1)","v":18},"Temp data from NOAA website"]
[44228,34,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":35},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":36.393000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.321371100164207},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J203,K203+1,1)","v":19},"Temp data from NOAA website"]
[44230,36,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":35},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":36.393000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.929610016420369},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J204,K204+1,1)","v":20},"Temp data from NOAA website"]
[44249,37,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":35.873100000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.744831691297215},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J205,K205+1,1)","v":21},"Temp data from NOAA website"]
[44253,43,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.753700000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.327175697865357},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J206,K206+1,1)","v":22},"Temp data from NOAA website"]
[44252,44,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":30.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.713900000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.963612479474556},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J207,K207+1,1)","v":23},"Temp data from NOAA website"]
[44231,52,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.466264367816102},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J208,K208+1,1)","v":24},"Temp data from NOAA website"]
[44250,53,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.007783251231526},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J209,K209+1,1)","v":25},"Temp data from NOAA website"]
[44254,48,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":26.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":27.5547},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.816995073891629},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J210,K210+1,1)","v":26},"Temp data from NOAA website"]
[44255,58,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.022586206896555},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J211,K211+1,1)","v":27},"Temp data from NOAA website"]
[44251,62,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.245615763546798},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J212,K212+1,1)","v":28},"Temp data from NOAA website"]
[44256,49,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.0474},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":51.628887652947725},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J213,K213+1,1)","v":1},"Temp data from NOAA website"]
[44257,49,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.0474},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":43.434677419354827},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J214,K214+1,1)","v":2},"Temp data from NOAA website"]
[44273,41,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.113602150537631},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J215,K215+1,1)","v":3},"Temp data from NOAA website"]
[44274,48,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":26.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":28.370899999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.790615498702252},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J216,K216+1,1)","v":4},"Temp data from NOAA website"]
[44275,52,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.765000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.396559139784941},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J217,K217+1,1)","v":5},"Temp data from NOAA website"]
[44281,42,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.229700000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.914068100358421},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J218,K218+1,1)","v":6},"Temp data from NOAA website"]
[44258,59,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.644802867383511},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J219,K219+1,1)","v":7},"Temp data from NOAA website"]
[44272,45,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.623799999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.487580645161287},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J220,K220+1,1)","v":8},"Temp data from NOAA website"]
[44268,50,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.0885},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.421935483870971},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J221,K221+1,1)","v":9},"Temp data from NOAA website"]
[44261,55,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.452204301075266},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J222,K222+1,1)","v":10},"Temp data from NOAA website"]
[44271,49,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.412365591397851},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J223,K223+1,1)","v":11},"Temp data from NOAA website"]
[44276,58,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.303655913978496},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J224,K224+1,1)","v":12},"Temp data from NOAA website"]
[44286,55,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J225,K225+1,1)","v":13},"Temp data from NOAA website"]
[44280,48,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J226,K226+1,1)","v":14},"Temp data from NOAA website"]
[44270,48,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.947299999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.620566679026073},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J227,K227+1,1)","v":15},"Temp data from NOAA website"]
[44267,56,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.411999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.763602150537633},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J228,K228+1,1)","v":16},"Temp data from NOAA website"]
[44259,67,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.623835125448029},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J229,K229+1,1)","v":17},"Temp data from NOAA website"]
[44284,55,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.806100000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.574892473118279},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J230,K230+1,1)","v":18},"Temp data from NOAA website"]
[44277,66,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.270800000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.718351254480282},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J231,K231+1,1)","v":19},"Temp data from NOAA website"]
[44269,55,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.845430107526884},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J232,K232+1,1)","v":20},"Temp data from NOAA website"]
[44283,61,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.96516129032258},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J233,K233+1,1)","v":21},"Temp data from NOAA website"]
[44262,64,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.934336917562728},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J234,K234+1,1)","v":22},"Temp data from NOAA website"]
[44282,58,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.770818193054012},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J235,K235+1,1)","v":23},"Temp data from NOAA website"]
[44260,66,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.5943},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.436630824372756},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J236,K236+1,1)","v":24},"Temp data from NOAA website"]
[44279,60,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":12.3119},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.104068100358422},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J237,K237+1,1)","v":25},"Temp data from NOAA website"]
[44266,73,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.241300000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.46325608701026},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J238,K238+1,1)","v":26},"Temp data from NOAA website"]
[44263,67,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.253028673835129},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J239,K239+1,1)","v":27},"Temp data from NOAA website"]
[44278,65,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.0216308243727621},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J240,K240+1,1)","v":28},"Temp data from NOAA website"]
[44264,70,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":6.4236000000000004},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.3462544802867393},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J241,K241+1,1)","v":29},"Temp data from NOAA website"]
[44285,73,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J242,K242+1,1)","v":30},"Temp data from NOAA website"]
[44265,74,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":2.6764999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0.40121863799283164},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J243,K243+1,1)","v":31},"Temp data from NOAA website"]
[44307,43,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.262500000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.206111111111106},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J244,K244+1,1)","v":1},"Temp data from NOAA website"]
[44287,48,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":28.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.706250000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.198333333333334},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J245,K245+1,1)","v":2},"Temp data from NOAA website"]
[44288,48,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":28.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.706250000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.74902031063322},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J246,K246+1,1)","v":3},"Temp data from NOAA website"]
[44308,47,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.037500000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.935830346475502},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J247,K247+1,1)","v":4},"Temp data from NOAA website"]
[44306,49,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":27.8125},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.522592592592591},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J248,K248+1,1)","v":5},"Temp data from NOAA website"]
[44309,56,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.475000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.445579450418155},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J249,K249+1,1)","v":6},"Temp data from NOAA website"]
[44301,54,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.317777777777781},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J250,K250+1,1)","v":7},"Temp data from NOAA website"]
[44302,57,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":19},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.137499999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.053518518518512},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J251,K251+1,1)","v":8},"Temp data from NOAA website"]
[44303,53,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.025000000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.188333333333329},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J252,K252+1,1)","v":9},"Temp data from NOAA website"]
[44297,55,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.985507765830349},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J253,K253+1,1)","v":10},"Temp data from NOAA website"]
[44299,60,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.912500000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.138888888888893},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J254,K254+1,1)","v":11},"Temp data from NOAA website"]
[44300,59,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.912500000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.281535244922338},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J255,K255+1,1)","v":12},"Temp data from NOAA website"]
[44289,64,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.8},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.445925925925923},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J256,K256+1,1)","v":13},"Temp data from NOAA website"]
[44295,55,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.243750000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":14.683518518518516},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J257,K257+1,1)","v":14},"Temp data from NOAA website"]
[44305,60,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.243750000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.768148148148148},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J258,K258+1,1)","v":15},"Temp data from NOAA website"]
[44304,59,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.575000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.166111111111112},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J259,K259+1,1)","v":16},"Temp data from NOAA website"]
[44310,59,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":13.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.018750000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.333333333333334},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J260,K260+1,1)","v":17},"Temp data from NOAA website"]
[44311,65,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.424444444444445},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J261,K261+1,1)","v":18},"Temp data from NOAA website"]
[44294,64,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.68125},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.569814814814814},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J262,K262+1,1)","v":19},"Temp data from NOAA website"]
[44298,69,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.6188888888888879},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J263,K263+1,1)","v":20},"Temp data from NOAA website"]
[44296,71,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":58},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.7196296296296278},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J264,K264+1,1)","v":21},"Temp data from NOAA website"]
[44312,71,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":58},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.5681481481481452},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J265,K265+1,1)","v":22},"Temp data from NOAA website"]
[44290,74,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":61},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":4},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":4.45},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.3938888888888892},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J266,K266+1,1)","v":23},"Temp data from NOAA website"]
[44316,75,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":61},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":4},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":4.45},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.4016666666666673},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J267,K267+1,1)","v":24},"Temp data from NOAA website"]
[44291,79,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.2124074074074072},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J268,K268+1,1)","v":25},"Temp data from NOAA website"]
[44315,74,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0.55625000000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.7270370370370371},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J269,K269+1,1)","v":26},"Temp data from NOAA website"]
[44292,79,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J270,K270+1,1)","v":27},"Temp data from NOAA website"]
[44293,78,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.4444444444443821E-3},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J271,K271+1,1)","v":28},"Temp data from NOAA website"]
[44313,86,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J272,K272+1,1)","v":29},"Temp data from NOAA website"]
[44314,84,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J273,K273+1,1)","v":30},"Temp data from NOAA website"]
[44326,53,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":19},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.477699999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.201254480286739},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J274,K274+1,1)","v":1},"Temp data from NOAA website"]
[44345,54,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.6128},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.361827956989249},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J275,K275+1,1)","v":2},"Temp data from NOAA website"]
[44321,62,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.3245},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.368243727598569},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J276,K276+1,1)","v":3},"Temp data from NOAA website"]
[44329,64,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.680350000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.707939068100355},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J277,K277+1,1)","v":4},"Temp data from NOAA website"]
[44327,64,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":13.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.392050000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.2791935483871},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J278,K278+1,1)","v":5},"Temp data from NOAA website"]
[44328,60,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":13},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.747900000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.01689964157706},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J279,K279+1,1)","v":6},"Temp data from NOAA website"]
[44323,64,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":12},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.4596},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.027741935483872},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J280,K280+1,1)","v":7},"Temp data from NOAA website"]
[44325,62,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":12},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.4596},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.1459677419354843},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J281,K281+1,1)","v":8},"Temp data from NOAA website"]
[44322,69,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":14.81545},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.2015412186379937},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J282,K282+1,1)","v":9},"Temp data from NOAA website"]
[44330,67,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":14.1713},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.4299999999999979},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J283,K283+1,1)","v":10},"Temp data from NOAA website"]
[44346,66,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.7132795698924737},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J284,K284+1,1)","v":11},"Temp data from NOAA website"]
[44333,60,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.95055},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.065878136200717},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J285,K285+1,1)","v":12},"Temp data from NOAA website"]
[44332,63,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.3064},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.264462365591398},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J286,K286+1,1)","v":13},"Temp data from NOAA website"]
[44320,69,49,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.7298},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.6554838709677409},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J287,K287+1,1)","v":14},"Temp data from NOAA website"]
[44344,72,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.7298},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.908870967741934},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J288,K288+1,1)","v":15},"Temp data from NOAA website"]
[44324,71,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":5.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.0856500000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.1718279569892456},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J289,K289+1,1)","v":16},"Temp data from NOAA website"]
[44347,66,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.4845698924731172},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J290,K290+1,1)","v":17},"Temp data from NOAA website"]
[44331,73,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.2207499999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.7857347670250883},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J291,K291+1,1)","v":18},"Temp data from NOAA website"]
[44334,66,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.2207499999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0.92596774193548137},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J292,K292+1,1)","v":19},"Temp data from NOAA website"]
[44317,80,50,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J293,K293+1,1)","v":20},"Temp data from NOAA website"]
[44339,70,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J294,K294+1,1)","v":21},"Temp data from NOAA website"]
[44336,73,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J295,K295+1,1)","v":22},"Temp data from NOAA website"]
[44338,74,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J296,K296+1,1)","v":23},"Temp data from NOAA website"]
[44319,79,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J297,K297+1,1)","v":24},"Temp data from NOAA website"]
[44335,78,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J298,K298+1,1)","v":25},"Temp data from NOAA website"]
[44337,74,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J299,K299+1,1)","v":26},"Temp data from NOAA website"]
[44342,78,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J300,K300+1,1)","v":27},"Temp data from NOAA website"]
[44318,83,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J301,K301+1,1)","v":28},"Temp data from NOAA website"]
[44340,80,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J302,K302+1,1)","v":29},"Temp data from NOAA website"]
[44341,82,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J303,K303+1,1)","v":30},"Temp data from NOAA website"]
[44343,86,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J304,K304+1,1)","v":31},"Temp data from NOAA website"]
[44348,61,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":7.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":12.538499999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.9318637992831516},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J305,K305+1,1)","v":1},"Temp data from NOAA website"]
[44369,74,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":1.6718},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.877347670250896},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J306,K306+1,1)","v":2},"Temp data from NOAA website"]
[44349,74,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0.83589999999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.8872222222222224},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J307,K307+1,1)","v":3},"Temp data from NOAA website"]
[44350,77,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J308,K308+1,1)","v":4},"Temp data from NOAA website"]
[44351,84,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J309,K309+1,1)","v":5},"Temp data from NOAA website"]
[44370,85,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J310,K310+1,1)","v":6},"Temp data from NOAA website"]
[44374,80,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J311,K311+1,1)","v":7},"Temp data from NOAA website"]
[44377,77,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J312,K312+1,1)","v":8},"Temp data from NOAA website"]
[44376,79,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J313,K313+1,1)","v":9},"Temp data from NOAA website"]
[44375,79,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J314,K314+1,1)","v":10},"Temp data from NOAA website"]
[44372,82,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J315,K315+1,1)","v":11},"Temp data from NOAA website"]
[44354,84,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J316,K316+1,1)","v":12},"Temp data from NOAA website"]
[44352,87,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J317,K317+1,1)","v":13},"Temp data from NOAA website"]
[44373,85,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J318,K318+1,1)","v":14},"Temp data from NOAA website"]
[44353,88,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J319,K319+1,1)","v":15},"Temp data from NOAA website"]
[44371,85,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J320,K320+1,1)","v":16},"Temp data from NOAA website"]
[44355,87,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J321,K321+1,1)","v":17},"Temp data from NOAA website"]
[44356,87,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J322,K322+1,1)","v":18},"Temp data from NOAA website"]
[44361,91,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J323,K323+1,1)","v":19},"Temp data from NOAA website"]
[44363,92,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J324,K324+1,1)","v":20},"Temp data from NOAA website"]
[44368,92,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J325,K325+1,1)","v":21},"Temp data from NOAA website"]
[44362,93,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J326,K326+1,1)","v":22},"Temp data from NOAA website"]
[44360,91.5,66.5,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J327,K327+1,1)","v":23},"Temp data from NOAA website"]
[44367,93,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J328,K328+1,1)","v":24},"Temp data from NOAA website"]
[44357,91,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J329,K329+1,1)","v":25},"Temp data from NOAA website"]
[44358,92,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J330,K330+1,1)","v":26},"Temp data from NOAA website"]
[44364,92,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J331,K331+1,1)","v":27},"Temp data from NOAA website"]
[44359,92,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J332,K332+1,1)","v":28},"Temp data from NOAA website"]
[44365,91,72,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J333,K333+1,1)","v":29},"Temp data from NOAA website"]
[44366,96,75,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":85.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J334,K334+1,1)","v":30},"Temp data from NOAA website"]
[44389,67,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J335,K335+1,1)","v":1},"Temp data from NOAA website"]
[44390,74,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J336,K336+1,1)","v":2},"Temp data from NOAA website"]
[44386,79,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J337,K337+1,1)","v":3},"Temp data from NOAA website"]
[44393,77,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J338,K338+1,1)","v":4},"Temp data from NOAA website"]
[44385,83,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J339,K339+1,1)","v":5},"Temp data from NOAA website"]
[44395,84,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J340,K340+1,1)","v":6},"Temp data from NOAA website"]
[44378,78,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J341,K341+1,1)","v":7},"Temp data from NOAA website"]
[44388,83,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J342,K342+1,1)","v":8},"Temp data from NOAA website"]
[44396,84,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J343,K343+1,1)","v":9},"Temp data from NOAA website"]
[44379,86,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J344,K344+1,1)","v":10},"Temp data from NOAA website"]
[44381,86,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J345,K345+1,1)","v":11},"Temp data from NOAA website"]
[44391,85,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J346,K346+1,1)","v":12},"Temp data from NOAA website"]
[44398,87,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J347,K347+1,1)","v":13},"Temp data from NOAA website"]
[44380,86,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J348,K348+1,1)","v":14},"Temp data from NOAA website"]
[44394,84,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J349,K349+1,1)","v":15},"Temp data from NOAA website"]
[44397,86,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J350,K350+1,1)","v":16},"Temp data from NOAA website"]
[44399,86,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J351,K351+1,1)","v":17},"Temp data from NOAA website"]
[44383,88,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J352,K352+1,1)","v":18},"Temp data from NOAA website"]
[44403,87,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J353,K353+1,1)","v":19},"Temp data from NOAA website"]
[44404,89,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J354,K354+1,1)","v":20},"Temp data from NOAA website"]
[44384,88,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J355,K355+1,1)","v":21},"Temp data from NOAA website"]
[44387,89,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J356,K356+1,1)","v":22},"Temp data from NOAA website"]
[44382,89,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J357,K357+1,1)","v":23},"Temp data from NOAA website"]
[44400,88,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J358,K358+1,1)","v":24},"Temp data from NOAA website"]
[44405,91,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J359,K359+1,1)","v":25},"Temp data from NOAA website"]
[44408,90,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J360,K360+1,1)","v":26},"Temp data from NOAA website"]
[44392,89,73,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J361,K361+1,1)","v":27},"Temp data from NOAA website"]
[44401,90,74,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":82},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J362,K362+1,1)","v":28},"Temp data from NOAA website"]
[44406,94,73,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":83.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J363,K363+1,1)","v":29},"Temp data from NOAA website"]
[44402,97,72,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":84.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J364,K364+1,1)","v":30},"Temp data from NOAA website"]
[44407,99,75,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":87},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J365,K365+1,1)","v":31},"Temp data from NOAA website"]
[44411,79,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.868709677419349},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J366,K366+1,1)","v":1},"Temp data from NOAA website"]
[44412,80,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J367,K367+1,1)","v":2},"Temp data from NOAA website"]
[44409,77,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J368,K368+1,1)","v":3},"Temp data from NOAA website"]
[44413,82,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J369,K369+1,1)","v":4},"Temp data from NOAA website"]
[44410,82,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J370,K370+1,1)","v":5},"Temp data from NOAA website"]
[44423,84,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J371,K371+1,1)","v":6},"Temp data from NOAA website"]
[44424,83,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J372,K372+1,1)","v":7},"Temp data from NOAA website"]
[44430,84,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J373,K373+1,1)","v":8},"Temp data from NOAA website"]
[44425,84,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J374,K374+1,1)","v":9},"Temp data from NOAA website"]
[44414,83,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J375,K375+1,1)","v":10},"Temp data from NOAA website"]
[44431,85,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J376,K376+1,1)","v":11},"Temp data from NOAA website"]
[44422,84,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J377,K377+1,1)","v":12},"Temp data from NOAA website"]
[44426,88,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J378,K378+1,1)","v":13},"Temp data from NOAA website"]
[44417,83,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J379,K379+1,1)","v":14},"Temp data from NOAA website"]
[44419,85,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J380,K380+1,1)","v":15},"Temp data from NOAA website"]
[44415,86,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J381,K381+1,1)","v":16},"Temp data from NOAA website"]
[44427,89,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J382,K382+1,1)","v":17},"Temp data from NOAA website"]
[44428,89,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J383,K383+1,1)","v":18},"Temp data from NOAA website"]
[44439,90,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J384,K384+1,1)","v":19},"Temp data from NOAA website"]
[44432,94,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J385,K385+1,1)","v":20},"Temp data from NOAA website"]
[44434,85,71,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J386,K386+1,1)","v":21},"Temp data from NOAA website"]
[44416,89,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J387,K387+1,1)","v":22},"Temp data from NOAA website"]
[44429,90,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J388,K388+1,1)","v":23},"Temp data from NOAA website"]
[44438,90,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J389,K389+1,1)","v":24},"Temp data from NOAA website"]
[44421,91,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J390,K390+1,1)","v":25},"Temp data from NOAA website"]
[44436,92,71,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J391,K391+1,1)","v":26},"Temp data from NOAA website"]
[44437,91,72,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J392,K392+1,1)","v":27},"Temp data from NOAA website"]
[44435,94,71,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":82.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J393,K393+1,1)","v":28},"Temp data from NOAA website"]
[44433,93,73,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":83},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J394,K394+1,1)","v":29},"Temp data from NOAA website"]
[44418,92,75,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":83.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J395,K395+1,1)","v":30},"Temp data from NOAA website"]
[44420,92,77,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":84.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J396,K396+1,1)","v":31},"Temp data from NOAA website"]
[44461,72,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":13.747649999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.450925925925926},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J397,K397+1,1)","v":1},"Temp data from NOAA website"]
[44462,70,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.129049999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.436296296296296},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J398,K398+1,1)","v":2},"Temp data from NOAA website"]
[44463,76,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":5.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.2011499999999993},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.309259259259257},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J399,K399+1,1)","v":3},"Temp data from NOAA website"]
[44464,76,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.779814814814813},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J400,K400+1,1)","v":4},"Temp data from NOAA website"]
[44465,77,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":61.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":4.5825499999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.3977777777777796},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J401,K401+1,1)","v":5},"Temp data from NOAA website"]
[44444,74,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.2085185185185194},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J402,K402+1,1)","v":6},"Temp data from NOAA website"]
[44448,81,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.1688888888888895},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J403,K403+1,1)","v":7},"Temp data from NOAA website"]
[44449,81,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.2650000000000006},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J404,K404+1,1)","v":8},"Temp data from NOAA website"]
[44455,81,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.532222222222221},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J405,K405+1,1)","v":9},"Temp data from NOAA website"]
[44442,78,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.8581481481481479},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J406,K406+1,1)","v":10},"Temp data from NOAA website"]
[44445,83,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J407,K407+1,1)","v":11},"Temp data from NOAA website"]
[44466,89,50,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J408,K408+1,1)","v":12},"Temp data from NOAA website"]
[44454,83,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.3109259259259254},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J409,K409+1,1)","v":13},"Temp data from NOAA website"]
[44469,82,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0.40222222222222398},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J410,K410+1,1)","v":14},"Temp data from NOAA website"]
[44440,80,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J411,K411+1,1)","v":15},"Temp data from NOAA website"]
[44441,82,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J412,K412+1,1)","v":16},"Temp data from NOAA website"]
[44450,87,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J413,K413+1,1)","v":17},"Temp data from NOAA website"]
[44456,87,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J414,K414+1,1)","v":18},"Temp data from NOAA website"]
[44460,88,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J415,K415+1,1)","v":19},"Temp data from NOAA website"]
[44446,86,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J416,K416+1,1)","v":20},"Temp data from NOAA website"]
[44447,89,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J417,K417+1,1)","v":21},"Temp data from NOAA website"]
[44467,89,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J418,K418+1,1)","v":22},"Temp data from NOAA website"]
[44468,89,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J419,K419+1,1)","v":23},"Temp data from NOAA website"]
[44443,84,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J420,K420+1,1)","v":24},"Temp data from NOAA website"]
[44453,87,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J421,K421+1,1)","v":25},"Temp data from NOAA website"]
[44458,88,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J422,K422+1,1)","v":26},"Temp data from NOAA website"]
[44457,90,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J423,K423+1,1)","v":27},"Temp data from NOAA website"]
[44451,88,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J424,K424+1,1)","v":28},"Temp data from NOAA website"]
[44452,88,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J425,K425+1,1)","v":29},"Temp data from NOAA website"]
[44459,88,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J426,K426+1,1)","v":30},"Temp data from NOAA website"]
[44495,51,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.7837},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.566308243727597},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J427,K427+1,1)","v":1},"Temp data from NOAA website"]
[44499,51,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.7837},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.103745519713264},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J428,K428+1,1)","v":2},"Temp data from NOAA website"]
[44491,55,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":19.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.6723},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.451899641577064},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J429,K429+1,1)","v":3},"Temp data from NOAA website"]
[44498,48,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":19},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.116599999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.15010752688173},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J430,K430+1,1)","v":4},"Temp data from NOAA website"]
[44492,59,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.005199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.906021505376348},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J431,K431+1,1)","v":5},"Temp data from NOAA website"]
[44481,58,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.893799999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.623530465949823},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J432,K432+1,1)","v":6},"Temp data from NOAA website"]
[44496,59,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.338100000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.630035842293911},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J433,K433+1,1)","v":7},"Temp data from NOAA website"]
[44485,62,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.662240143369175},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J434,K434+1,1)","v":8},"Temp data from NOAA website"]
[44497,55,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.582616487455198},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J435,K435+1,1)","v":9},"Temp data from NOAA website"]
[44500,61,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.682347670250898},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J436,K436+1,1)","v":10},"Temp data from NOAA website"]
[44486,65,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":13},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":14.4482},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.821451612903227},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J437,K437+1,1)","v":11},"Temp data from NOAA website"]
[44493,63,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":12.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":13.8925},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":14.861003584229392},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J438,K438+1,1)","v":12},"Temp data from NOAA website"]
[44487,73,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":9},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.002599999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.884193548387097},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J439,K439+1,1)","v":13},"Temp data from NOAA website"]
[44490,69,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.987240143369178},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J440,K440+1,1)","v":14},"Temp data from NOAA website"]
[44488,76,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":6.6684000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.091738351254483},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J441,K441+1,1)","v":15},"Temp data from NOAA website"]
[44489,76,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":6.6684000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.306774193548389},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J442,K442+1,1)","v":16},"Temp data from NOAA website"]
[44494,73,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.560179211469537},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J443,K443+1,1)","v":17},"Temp data from NOAA website"]
[44475,70,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":2.7784999999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.6870430107526921},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J444,K444+1,1)","v":18},"Temp data from NOAA website"]
[44484,76,49,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":2.7784999999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.9029928315412192},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J445,K445+1,1)","v":19},"Temp data from NOAA website"]
[44473,77,49,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":2.2227999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.1101612903225835},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J446,K446+1,1)","v":20},"Temp data from NOAA website"]
[44474,78,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":2.2227999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.2248387096774218},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J447,K447+1,1)","v":21},"Temp data from NOAA website"]
[44482,78,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":2.2227999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.0353942652329762},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J448,K448+1,1)","v":22},"Temp data from NOAA website"]
[44483,76,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J449,K449+1,1)","v":23},"Temp data from NOAA website"]
[44477,78,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J450,K450+1,1)","v":24},"Temp data from NOAA website"]
[44476,73,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J451,K451+1,1)","v":25},"Temp data from NOAA website"]
[44472,77,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J452,K452+1,1)","v":26},"Temp data from NOAA website"]
[44471,77,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0.6302688172043015},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J453,K453+1,1)","v":27},"Temp data from NOAA website"]
[44480,85,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J454,K454+1,1)","v":28},"Temp data from NOAA website"]
[44478,87,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J455,K455+1,1)","v":29},"Temp data from NOAA website"]
[44479,81,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J456,K456+1,1)","v":30},"Temp data from NOAA website"]
[44470,86,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J457,K457+1,1)","v":31},"Temp data from NOAA website"]
[44526,33,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":26},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":39},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":40.6614},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":47.151666666666671},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J458,K458+1,1)","v":1},"Temp data from NOAA website"]
[44519,44,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":41.107222222222205},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J459,K459+1,1)","v":2},"Temp data from NOAA website"]
[44513,38,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.320599999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":38.468148148148153},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J460,K460+1,1)","v":3},"Temp data from NOAA website"]
[44523,44,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.756699999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.311296296296284},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J461,K461+1,1)","v":4},"Temp data from NOAA website"]
[44520,49,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.235399999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.695555555555543},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J462,K462+1,1)","v":5},"Temp data from NOAA website"]
[44527,48,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.235399999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.244814814814809},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J463,K463+1,1)","v":6},"Temp data from NOAA website"]
[44502,42,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":28},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":29.192799999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.984259259259254},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J464,K464+1,1)","v":7},"Temp data from NOAA website"]
[44514,45,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":28.671499999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.960740740740736},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J465,K465+1,1)","v":8},"Temp data from NOAA website"]
[44503,49,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":28.150199999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.911111111111111},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J466,K466+1,1)","v":9},"Temp data from NOAA website"]
[44504,52,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.586299999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.929259259259258},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J467,K467+1,1)","v":10},"Temp data from NOAA website"]
[44529,50,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.586299999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.719629629629626},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J468,K468+1,1)","v":11},"Temp data from NOAA website"]
[44518,52,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.543699999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.551111111111105},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J469,K469+1,1)","v":12},"Temp data from NOAA website"]
[44515,46,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.501100000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.420370370370367},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J470,K470+1,1)","v":13},"Temp data from NOAA website"]
[44505,54,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.979800000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.463518518518519},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J471,K471+1,1)","v":14},"Temp data from NOAA website"]
[44522,57,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.979800000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.609259259259261},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J472,K472+1,1)","v":15},"Temp data from NOAA website"]
[44525,61,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.937200000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.759814814814813},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J473,K473+1,1)","v":16},"Temp data from NOAA website"]
[44524,60,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.894600000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.064259259259259},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J474,K474+1,1)","v":17},"Temp data from NOAA website"]
[44512,53,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.27277777777778},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J475,K475+1,1)","v":18},"Temp data from NOAA website"]
[44506,58,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.594444444444441},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J476,K476+1,1)","v":19},"Temp data from NOAA website"]
[44521,56,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.2881},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.576666666666664},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J477,K477+1,1)","v":20},"Temp data from NOAA website"]
[44528,65,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.077962962962964},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J478,K478+1,1)","v":21},"Temp data from NOAA website"]
[44501,56,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.13425925925926},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J479,K479+1,1)","v":22},"Temp data from NOAA website"]
[44530,63,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.063148148148148},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J480,K480+1,1)","v":23},"Temp data from NOAA website"]
[44507,66,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.117699999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.076851851851849},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J481,K481+1,1)","v":24},"Temp data from NOAA website"]
[44516,64,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.117699999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.913333333333332},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J482,K482+1,1)","v":25},"Temp data from NOAA website"]
[44517,71,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J483,K483+1,1)","v":26},"Temp data from NOAA website"]
[44511,68,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55},{"$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":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J484,K484+1,1)","v":27},"Temp data from NOAA website"]
[44508,70,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":8.8620999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.9072222222222202},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J485,K485+1,1)","v":28},"Temp data from NOAA website"]
[44510,65,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":58},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":7},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.2981999999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.3861111111111137},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J486,K486+1,1)","v":29},"Temp data from NOAA website"]
[44509,70,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":58.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":6.7768999999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.7907407407407412},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J487,K487+1,1)","v":30},"Temp data from NOAA website"]
[44560,31,18,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":24.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":64.141129032258078},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J488,K488+1,1)","v":1},"Temp data from NOAA website"]
[44549,37,17,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":27},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":38},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":39.0944},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":56.413440860215061},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J489,K489+1,1)","v":2},"Temp data from NOAA website"]
[44537,35,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":28},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":53.055698924731203},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J490,K490+1,1)","v":3},"Temp data from NOAA website"]
[44550,35,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":28.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":36.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":37.551199999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":50.106075268817207},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J491,K491+1,1)","v":4},"Temp data from NOAA website"]
[44551,44,17,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":35.493600000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":47.620430107526893},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J492,K492+1,1)","v":5},"Temp data from NOAA website"]
[44552,44,17,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":35.493600000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":45.680143369175624},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J493,K493+1,1)","v":6},"Temp data from NOAA website"]
[44538,39,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.979199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":43.916648745519709},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J494,K494+1,1)","v":7},"Temp data from NOAA website"]
[44561,36,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.979199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":42.349301075268826},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J495,K495+1,1)","v":8},"Temp data from NOAA website"]
[44548,41,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":41.072741935483876},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J496,K496+1,1)","v":9},"Temp data from NOAA website"]
[44553,47,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.892799999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.174856630824387},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J497,K497+1,1)","v":10},"Temp data from NOAA website"]
[44559,49,20,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":30.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.378399999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":39.343028673835128},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J498,K498+1,1)","v":11},"Temp data from NOAA website"]
[44547,45,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":30},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.863999999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":38.280358422939067},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J499,K499+1,1)","v":12},"Temp data from NOAA website"]
[44539,48,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.370770609319003},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J500,K500+1,1)","v":13},"Temp data from NOAA website"]
[44558,42,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.52629032258065},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J501,K501+1,1)","v":14},"Temp data from NOAA website"]
[44542,49,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":35.81541218637993},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J502,K502+1,1)","v":15},"Temp data from NOAA website"]
[44556,52,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.727007168458776},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J503,K503+1,1)","v":16},"Temp data from NOAA website"]
[44531,49,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.205599999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.681792114695341},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J504,K504+1,1)","v":17},"Temp data from NOAA website"]
[44544,55,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.691199999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.824336917562725},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J505,K505+1,1)","v":18},"Temp data from NOAA website"]
[44535,49,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.934193548387089},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J506,K506+1,1)","v":19},"Temp data from NOAA website"]
[44543,55,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.966792114695341},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J507,K507+1,1)","v":20},"Temp data from NOAA website"]
[44536,62,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.604799999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.176039426523289},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J508,K508+1,1)","v":21},"Temp data from NOAA website"]
[44557,60,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.45564516129032},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J509,K509+1,1)","v":22},"Temp data from NOAA website"]
[44534,62,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.489599999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.63349462365591},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J510,K510+1,1)","v":23},"Temp data from NOAA website"]
[44540,61,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.975199999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.616182795698922},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J511,K511+1,1)","v":24},"Temp data from NOAA website"]
[44541,64,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.975199999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.567401433691753},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J512,K512+1,1)","v":25},"Temp data from NOAA website"]
[44554,58,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.975199999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.634014336917563},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J513,K513+1,1)","v":26},"Temp data from NOAA website"]
[44532,62,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.460799999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.530483870967746},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J514,K514+1,1)","v":27},"Temp data from NOAA website"]
[44545,67,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":13},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":13.3744},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.029551971326168},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J515,K515+1,1)","v":28},"Temp data from NOAA website"]
[44546,74,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":12.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":12.86},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.715035842293908},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J516,K516+1,1)","v":29},"Temp data from NOAA website"]
[44533,70,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.831199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.225089605734766},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J517,K517+1,1)","v":30},"Temp data from NOAA website"]
[44555,71,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.288},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.179946236559145},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J518,K518+1,1)","v":31},"Temp data from NOAA website"]
[44582,12,-3,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":4.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":65.822706093189979},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J519,K519+1,1)","v":1},"Temp data from NOAA website"]
[44564,12,0,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":59},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":60.705099999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":60.72220430107528},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J520,K520+1,1)","v":2},"Temp data from NOAA website"]
[44568,10,4,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":58},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":59.676199999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":57.487974910394264},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J521,K521+1,1)","v":3},"Temp data from NOAA website"]
[44563,15,0,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":7.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":57.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":59.161749999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":55.163817204301068},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J522,K522+1,1)","v":4},"Temp data from NOAA website"]
[44583,22,-3,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":9.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":55.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":57.103949999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":53.204211469534037},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J523,K523+1,1)","v":5},"Temp data from NOAA website"]
[44587,18,1,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":9.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":55.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":57.103949999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":51.393243727598566},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J524,K524+1,1)","v":6},"Temp data from NOAA website"]
[44581,20,1,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":10.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":54.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":56.075049999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":49.684964157706091},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J525,K525+1,1)","v":7},"Temp data from NOAA website"]
[44567,16,6,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":11},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":48.045860215053757},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J526,K526+1,1)","v":8},"Temp data from NOAA website"]
[44569,25,6,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":15.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J527,K527+1,1)","v":9},"Temp data from NOAA website"]
[44588,30,2,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":16},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":49},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":50.416099999999993},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":45.240573476702501},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J528,K528+1,1)","v":10},"Temp data from NOAA website"]
[44590,25,8,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":16.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":44.340537634408598},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J529,K529+1,1)","v":11},"Temp data from NOAA website"]
[44577,23,14,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":18.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":46.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":47.843849999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":43.232365591397851},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J530,K530+1,1)","v":12},"Temp data from NOAA website"]
[44565,34,4,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":19},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J531,K531+1,1)","v":13},"Temp data from NOAA website"]
[44571,25,15,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":20},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":45},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":46.3005},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.864462365591393},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J532,K532+1,1)","v":14},"Temp data from NOAA website"]
[44578,32,14,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":23},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":39.602455197132606},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J533,K533+1,1)","v":15},"Temp data from NOAA website"]
[44589,37,10,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":23.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":38.514211469534047},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J534,K534+1,1)","v":16},"Temp data from NOAA website"]
[44572,33,16,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":24.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.535376344086018},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J535,K535+1,1)","v":17},"Temp data from NOAA website"]
[44586,44,6,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":25},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":40},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":41.155999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.481272401433678},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J536,K536+1,1)","v":18},"Temp data from NOAA website"]
[44570,34,20,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":27},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":35.555268817204293},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J537,K537+1,1)","v":19},"Temp data from NOAA website"]
[44566,46,11,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":28.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.810842293906802},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J538,K538+1,1)","v":20},"Temp data from NOAA website"]
[44592,34,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":28.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.842401433691748},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J539,K539+1,1)","v":21},"Temp data from NOAA website"]
[44579,35,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J540,K540+1,1)","v":22},"Temp data from NOAA website"]
[44585,37,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":36},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J541,K541+1,1)","v":23},"Temp data from NOAA website"]
[44562,45,15,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J542,K542+1,1)","v":24},"Temp data from NOAA website"]
[44584,41,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.395394265232973},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J543,K543+1,1)","v":25},"Temp data from NOAA website"]
[44576,38,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.297043010752681},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J544,K544+1,1)","v":26},"Temp data from NOAA website"]
[44591,48,15,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.088584229390676},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J545,K545+1,1)","v":27},"Temp data from NOAA website"]
[44580,47,20,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J546,K546+1,1)","v":28},"Temp data from NOAA website"]
[44573,56,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":28.294749999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.563172043010745},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J547,K547+1,1)","v":29},"Temp data from NOAA website"]
[44574,53,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.201881720430098},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J548,K548+1,1)","v":30},"Temp data from NOAA website"]
[44575,54,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J549,K549+1,1)","v":31},"Temp data from NOAA website"]
[44596,19,2,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":10.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":54.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":56.6691},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":63.242389162561587},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J550,K550+1,1)","v":1},"Temp data from NOAA website"]
[44616,18,5,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":11.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":53.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":55.629300000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":57.00799671592776},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J551,K551+1,1)","v":2},"Temp data from NOAA website"]
[44595,18,6,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":53},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":55.109400000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":53.574663382594416},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J552,K552+1,1)","v":3},"Temp data from NOAA website"]
[44610,23,2,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":12.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":52.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":54.589500000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":50.76514778325123},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J553,K553+1,1)","v":4},"Temp data from NOAA website"]
[44617,20,5,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":12.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":52.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":54.589500000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":48.819934318555013},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J554,K554+1,1)","v":5},"Temp data from NOAA website"]
[44597,30,1,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":15.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":49.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":51.470100000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":46.878288177339911},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J555,K555+1,1)","v":6},"Temp data from NOAA website"]
[44618,26,7,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":16.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":48.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":50.430300000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":44.8792446633826},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J556,K556+1,1)","v":7},"Temp data from NOAA website"]
[44605,26,9,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":17.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":47.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":49.390500000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":42.894445812807881},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J557,K557+1,1)","v":8},"Temp data from NOAA website"]
[44615,31,5,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":18},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":41.50905172413794},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J558,K558+1,1)","v":9},"Temp data from NOAA website"]
[44611,38,4,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":21},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":44},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":45.751200000000004},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.177586206896557},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J559,K559+1,1)","v":10},"Temp data from NOAA website"]
[44606,26,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":22.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":42.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":44.191500000000005},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":39.049371921182257},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J560,K560+1,1)","v":11},"Temp data from NOAA website"]
[44598,38,10,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":24},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":41},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":42.631800000000005},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.866009852216749},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J561,K561+1,1)","v":12},"Temp data from NOAA website"]
[44619,39,11,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":25},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":40},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":41.591999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.764934318555007},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J562,K562+1,1)","v":13},"Temp data from NOAA website"]
[44612,41,15,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":28},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":37},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":38.4726},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":35.623895730706067},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J563,K563+1,1)","v":14},"Temp data from NOAA website"]
[44594,46,13,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":35.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":36.9129},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.460303776683091},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J564,K564+1,1)","v":15},"Temp data from NOAA website"]
[44604,50,10,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":35},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":36.393000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.162060755336611},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J565,K565+1,1)","v":16},"Temp data from NOAA website"]
[44607,45,18,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.132516420361256},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J566,K566+1,1)","v":17},"Temp data from NOAA website"]
[44599,48,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.237635467980297},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J567,K567+1,1)","v":18},"Temp data from NOAA website"]
[44620,52,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.674100000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.321371100164207},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J568,K568+1,1)","v":19},"Temp data from NOAA website"]
[44600,51,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.929610016420369},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J569,K569+1,1)","v":20},"Temp data from NOAA website"]
[44603,46,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.744831691297215},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J570,K570+1,1)","v":21},"Temp data from NOAA website"]
[44602,51,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.327175697865357},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J571,K571+1,1)","v":22},"Temp data from NOAA website"]
[44593,58,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.963612479474556},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J572,K572+1,1)","v":23},"Temp data from NOAA website"]
[44601,59,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.875600000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.466264367816102},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J573,K573+1,1)","v":24},"Temp data from NOAA website"]
[44609,63,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.875600000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.007783251231526},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J574,K574+1,1)","v":25},"Temp data from NOAA website"]
[44608,63,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.816995073891629},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J575,K575+1,1)","v":26},"Temp data from NOAA website"]
[44613,59,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.022586206896555},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J576,K576+1,1)","v":27},"Temp data from NOAA website"]
[44614,67,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.636800000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.245615763546798},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J577,K577+1,1)","v":28},"Temp data from NOAA website"]
[44631,20,15,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":17.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":47.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":50.853499999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":51.628887652947725},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J578,K578+1,1)","v":1},"Temp data from NOAA website"]
[44632,29,6,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":17.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":47.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":50.853499999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":43.434677419354827},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J579,K579+1,1)","v":2},"Temp data from NOAA website"]
[44633,34,6,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":20},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":45},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":48.177},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.113602150537631},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J580,K580+1,1)","v":3},"Temp data from NOAA website"]
[44628,31,13,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":22},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":43},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":46.035800000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.790615498702252},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J581,K581+1,1)","v":4},"Temp data from NOAA website"]
[44629,40,14,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":27},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":38},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":40.6828},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.396559139784941},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J582,K582+1,1)","v":5},"Temp data from NOAA website"]
[44630,37,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":28},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":37},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":39.612200000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.914068100358421},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J583,K583+1,1)","v":6},"Temp data from NOAA website"]
[44627,41,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":32},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.2592},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.644802867383511},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J584,K584+1,1)","v":7},"Temp data from NOAA website"]
[44648,43,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.582699999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.487580645161287},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J585,K585+1,1)","v":8},"Temp data from NOAA website"]
[44644,39,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.0474},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.421935483870971},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J586,K586+1,1)","v":9},"Temp data from NOAA website"]
[44639,42,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.452204301075266},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J587,K587+1,1)","v":10},"Temp data from NOAA website"]
[44645,41,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.412365591397851},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J588,K588+1,1)","v":11},"Temp data from NOAA website"]
[44647,49,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.303655913978496},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J589,K589+1,1)","v":12},"Temp data from NOAA website"]
[44649,49,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.229700000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.318673835125448},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J590,K590+1,1)","v":13},"Temp data from NOAA website"]
[44624,52,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.526612903225807},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J591,K591+1,1)","v":14},"Temp data from NOAA website"]
[44646,54,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.017900000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.620566679026073},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J592,K592+1,1)","v":15},"Temp data from NOAA website"]
[44651,55,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.017900000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.763602150537633},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J593,K593+1,1)","v":16},"Temp data from NOAA website"]
[44621,65,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":19},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.3414},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.623835125448029},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J594,K594+1,1)","v":17},"Temp data from NOAA website"]
[44634,58,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":19},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.3414},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.574892473118279},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J595,K595+1,1)","v":18},"Temp data from NOAA website"]
[44625,64,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.270800000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.718351254480282},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J596,K596+1,1)","v":19},"Temp data from NOAA website"]
[44643,58,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.270800000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.845430107526884},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J597,K597+1,1)","v":20},"Temp data from NOAA website"]
[44640,64,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.200199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.96516129032258},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J598,K598+1,1)","v":21},"Temp data from NOAA website"]
[44626,69,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.934336917562728},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J599,K599+1,1)","v":22},"Temp data from NOAA website"]
[44636,64,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.5943},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.770818193054012},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J600,K600+1,1)","v":23},"Temp data from NOAA website"]
[44635,63,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.059000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.436630824372756},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J601,K601+1,1)","v":24},"Temp data from NOAA website"]
[44622,73,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.104068100358422},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J602,K602+1,1)","v":25},"Temp data from NOAA website"]
[44650,66,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":12},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":12.847200000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.46325608701026},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J603,K603+1,1)","v":26},"Temp data from NOAA website"]
[44637,72,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":12.3119},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.253028673835129},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J604,K604+1,1)","v":27},"Temp data from NOAA website"]
[44641,75,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.0216308243727621},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J605,K605+1,1)","v":28},"Temp data from NOAA website"]
[44623,82,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.3462544802867393},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J606,K606+1,1)","v":29},"Temp data from NOAA website"]
[44638,74,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":58},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.2097311827956996},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J607,K607+1,1)","v":30},"Temp data from NOAA website"]
[44642,71,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":5.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":5.8883000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0.40121863799283164},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J608,K608+1,1)","v":31},"Temp data from NOAA website"]
[44652,36,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":38.381250000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.206111111111106},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J609,K609+1,1)","v":1},"Temp data from NOAA website"]
[44669,39,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":30},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":33.375},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.198333333333334},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J610,K610+1,1)","v":2},"Temp data from NOAA website"]
[44660,47,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.59375},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.74902031063322},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J611,K611+1,1)","v":3},"Temp data from NOAA website"]
[44653,53,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.037500000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.935830346475502},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J612,K612+1,1)","v":4},"Temp data from NOAA website"]
[44665,45,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.037500000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.522592592592591},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J613,K613+1,1)","v":5},"Temp data from NOAA website"]
[44659,45,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":26.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":29.481250000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.445579450418155},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J614,K614+1,1)","v":6},"Temp data from NOAA website"]
[44670,53,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":27.8125},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.317777777777781},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J615,K615+1,1)","v":7},"Temp data from NOAA website"]
[44671,54,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":27.256250000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.053518518518512},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J616,K616+1,1)","v":8},"Temp data from NOAA website"]
[44668,53,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.188333333333329},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J617,K617+1,1)","v":9},"Temp data from NOAA website"]
[44677,56,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.918749999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.985507765830349},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J618,K618+1,1)","v":10},"Temp data from NOAA website"]
[44661,59,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.138888888888893},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J619,K619+1,1)","v":11},"Temp data from NOAA website"]
[44667,56,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.281535244922338},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J620,K620+1,1)","v":12},"Temp data from NOAA website"]
[44666,59,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.25},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.445925925925923},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J621,K621+1,1)","v":13},"Temp data from NOAA website"]
[44654,58,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":19.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.693750000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":14.683518518518516},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J622,K622+1,1)","v":14},"Temp data from NOAA website"]
[44656,56,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":19},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.137499999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.768148148148148},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J623,K623+1,1)","v":15},"Temp data from NOAA website"]
[44672,55,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.025000000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.166111111111112},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J624,K624+1,1)","v":16},"Temp data from NOAA website"]
[44678,63,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.333333333333334},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J625,K625+1,1)","v":17},"Temp data from NOAA website"]
[44658,56,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.912500000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.424444444444445},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J626,K626+1,1)","v":18},"Temp data from NOAA website"]
[44655,65,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.243750000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.569814814814814},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J627,K627+1,1)","v":19},"Temp data from NOAA website"]
[44676,67,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.6188888888888879},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J628,K628+1,1)","v":20},"Temp data from NOAA website"]
[44673,71,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.68125},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.7196296296296278},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J629,K629+1,1)","v":21},"Temp data from NOAA website"]
[44663,65,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":9.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.56875},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.5681481481481452},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J630,K630+1,1)","v":22},"Temp data from NOAA website"]
[44657,71,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.3938888888888892},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J631,K631+1,1)","v":23},"Temp data from NOAA website"]
[44681,66,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":5.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":6.1187500000000004},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.4016666666666673},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J632,K632+1,1)","v":24},"Temp data from NOAA website"]
[44679,75,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":61.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.8937500000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.2124074074074072},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J633,K633+1,1)","v":25},"Temp data from NOAA website"]
[44680,71,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.7270370370370371},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J634,K634+1,1)","v":26},"Temp data from NOAA website"]
[44662,80,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":2.2250000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.0690740740740743},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J635,K635+1,1)","v":27},"Temp data from NOAA website"]
[44675,76,50,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":2.2250000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.4444444444443821E-3},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J636,K636+1,1)","v":28},"Temp data from NOAA website"]
[44664,84,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0.55625000000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J637,K637+1,1)","v":29},"Temp data from NOAA website"]
[44674,84,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J638,K638+1,1)","v":30},"Temp data from NOAA website"]
[44684,57,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.036200000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.201254480286739},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J639,K639+1,1)","v":1},"Temp data from NOAA website"]
[44685,57,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.036200000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.361827956989249},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J640,K640+1,1)","v":2},"Temp data from NOAA website"]
[44686,54,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.036200000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.368243727598569},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J641,K641+1,1)","v":3},"Temp data from NOAA website"]
[44703,62,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":13.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.392050000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.707939068100355},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J642,K642+1,1)","v":4},"Temp data from NOAA website"]
[44704,67,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":13.527150000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.2791935483871},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J643,K643+1,1)","v":5},"Temp data from NOAA website"]
[44687,59,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":12.882999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.01689964157706},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J644,K644+1,1)","v":6},"Temp data from NOAA website"]
[44683,67,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.027741935483872},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J645,K645+1,1)","v":7},"Temp data from NOAA website"]
[44688,66,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.1459677419354843},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J646,K646+1,1)","v":8},"Temp data from NOAA website"]
[44708,60,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.2015412186379937},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J647,K647+1,1)","v":9},"Temp data from NOAA website"]
[44682,64,49,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.95055},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.4299999999999979},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J648,K648+1,1)","v":10},"Temp data from NOAA website"]
[44705,68,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.95055},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.7132795698924737},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J649,K649+1,1)","v":11},"Temp data from NOAA website"]
[44706,65,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.7298},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.065878136200717},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J650,K650+1,1)","v":12},"Temp data from NOAA website"]
[44689,73,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":5.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.0856500000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.264462365591398},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J651,K651+1,1)","v":13},"Temp data from NOAA website"]
[44702,74,50,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.8649},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.6554838709677409},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J652,K652+1,1)","v":14},"Temp data from NOAA website"]
[44697,74,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.2207499999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.908870967741934},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J653,K653+1,1)","v":15},"Temp data from NOAA website"]
[44707,73,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":1.93245},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.1718279569892456},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J654,K654+1,1)","v":16},"Temp data from NOAA website"]
[44690,72,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.4845698924731172},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J655,K655+1,1)","v":17},"Temp data from NOAA website"]
[44709,79,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.7857347670250883},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J656,K656+1,1)","v":18},"Temp data from NOAA website"]
[44698,80,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0.92596774193548137},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J657,K657+1,1)","v":19},"Temp data from NOAA website"]
[44710,81,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.833333333333257E-2},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J658,K658+1,1)","v":20},"Temp data from NOAA website"]
[44699,86,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J659,K659+1,1)","v":21},"Temp data from NOAA website"]
[44700,83,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J660,K660+1,1)","v":22},"Temp data from NOAA website"]
[44701,83,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J661,K661+1,1)","v":23},"Temp data from NOAA website"]
[44695,86,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J662,K662+1,1)","v":24},"Temp data from NOAA website"]
[44696,89,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J663,K663+1,1)","v":25},"Temp data from NOAA website"]
[44712,88,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J664,K664+1,1)","v":26},"Temp data from NOAA website"]
[44711,88,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J665,K665+1,1)","v":27},"Temp data from NOAA website"]
[44691,90,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J666,K666+1,1)","v":28},"Temp data from NOAA website"]
[44694,92,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J667,K667+1,1)","v":29},"Temp data from NOAA website"]
[44692,90,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J668,K668+1,1)","v":30},"Temp data from NOAA website"]
[44693,91,71,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J669,K669+1,1)","v":31},"Temp data from NOAA website"]
[44714,72,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":4.1795},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.9318637992831516},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J670,K670+1,1)","v":1},"Temp data from NOAA website"]
[44715,75,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0.83589999999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.877347670250896},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J671,K671+1,1)","v":2},"Temp data from NOAA website"]
[44739,77,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J672,K672+1,1)","v":3},"Temp data from NOAA website"]
[44713,75,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J673,K673+1,1)","v":4},"Temp data from NOAA website"]
[44721,77,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0.56722222222222174},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J674,K674+1,1)","v":5},"Temp data from NOAA website"]
[44740,79,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J675,K675+1,1)","v":6},"Temp data from NOAA website"]
[44716,83,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J676,K676+1,1)","v":7},"Temp data from NOAA website"]
[44717,80,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J677,K677+1,1)","v":8},"Temp data from NOAA website"]
[44722,82,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J678,K678+1,1)","v":9},"Temp data from NOAA website"]
[44741,84,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J679,K679+1,1)","v":10},"Temp data from NOAA website"]
[44718,82,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J680,K680+1,1)","v":11},"Temp data from NOAA website"]
[44723,82,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J681,K681+1,1)","v":12},"Temp data from NOAA website"]
[44720,86,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J682,K682+1,1)","v":13},"Temp data from NOAA website"]
[44737,81,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J683,K683+1,1)","v":14},"Temp data from NOAA website"]
[44735,85,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J684,K684+1,1)","v":15},"Temp data from NOAA website"]
[44719,86,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J685,K685+1,1)","v":16},"Temp data from NOAA website"]
[44736,83,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J686,K686+1,1)","v":17},"Temp data from NOAA website"]
[44724,87,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J687,K687+1,1)","v":18},"Temp data from NOAA website"]
[44731,87,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J688,K688+1,1)","v":19},"Temp data from NOAA website"]
[44732,89,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J689,K689+1,1)","v":20},"Temp data from NOAA website"]
[44742,90,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J690,K690+1,1)","v":21},"Temp data from NOAA website"]
[44730,89,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J691,K691+1,1)","v":22},"Temp data from NOAA website"]
[44733,91,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J692,K692+1,1)","v":23},"Temp data from NOAA website"]
[44738,91,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J693,K693+1,1)","v":24},"Temp data from NOAA website"]
[44725,88,73,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J694,K694+1,1)","v":25},"Temp data from NOAA website"]
[44734,95,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J695,K695+1,1)","v":26},"Temp data from NOAA website"]
[44728,91,72,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J696,K696+1,1)","v":27},"Temp data from NOAA website"]
[44729,95,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J697,K697+1,1)","v":28},"Temp data from NOAA website"]
[44727,93,75,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":84},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J698,K698+1,1)","v":29},"Temp data from NOAA website"]
[44726,96,73,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":84.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J699,K699+1,1)","v":30},"Temp data from NOAA website"]
[44768,71,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J700,K700+1,1)","v":1},"Temp data from NOAA website"]
[44769,74,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J701,K701+1,1)","v":2},"Temp data from NOAA website"]
[44772,80,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J702,K702+1,1)","v":3},"Temp data from NOAA website"]
[44771,81,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J703,K703+1,1)","v":4},"Temp data from NOAA website"]
[44773,82,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J704,K704+1,1)","v":5},"Temp data from NOAA website"]
[44745,78,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J705,K705+1,1)","v":6},"Temp data from NOAA website"]
[44744,85,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J706,K706+1,1)","v":7},"Temp data from NOAA website"]
[44755,85,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J707,K707+1,1)","v":8},"Temp data from NOAA website"]
[44761,88,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J708,K708+1,1)","v":9},"Temp data from NOAA website"]
[44759,80,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J709,K709+1,1)","v":10},"Temp data from NOAA website"]
[44767,85,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J710,K710+1,1)","v":11},"Temp data from NOAA website"]
[44760,84,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J711,K711+1,1)","v":12},"Temp data from NOAA website"]
[44746,86,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J712,K712+1,1)","v":13},"Temp data from NOAA website"]
[44752,85,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J713,K713+1,1)","v":14},"Temp data from NOAA website"]
[44749,85,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J714,K714+1,1)","v":15},"Temp data from NOAA website"]
[44756,89,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J715,K715+1,1)","v":16},"Temp data from NOAA website"]
[44750,86,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J716,K716+1,1)","v":17},"Temp data from NOAA website"]
[44754,90,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J717,K717+1,1)","v":18},"Temp data from NOAA website"]
[44763,89,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J718,K718+1,1)","v":19},"Temp data from NOAA website"]
[44770,86,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J719,K719+1,1)","v":20},"Temp data from NOAA website"]
[44743,89,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J720,K720+1,1)","v":21},"Temp data from NOAA website"]
[44751,87,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J721,K721+1,1)","v":22},"Temp data from NOAA website"]
[44753,87,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J722,K722+1,1)","v":23},"Temp data from NOAA website"]
[44757,92,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J723,K723+1,1)","v":24},"Temp data from NOAA website"]
[44762,92,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J724,K724+1,1)","v":25},"Temp data from NOAA website"]
[44764,93,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J725,K725+1,1)","v":26},"Temp data from NOAA website"]
[44765,94,72,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":83},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J726,K726+1,1)","v":27},"Temp data from NOAA website"]
[44758,97,71,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":84},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J727,K727+1,1)","v":28},"Temp data from NOAA website"]
[44748,94,75,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":84.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J728,K728+1,1)","v":29},"Temp data from NOAA website"]
[44747,95,76,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":85.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J729,K729+1,1)","v":30},"Temp data from NOAA website"]
[44766,95,79,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":87},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J730,K730+1,1)","v":31},"Temp data from NOAA website"]
[44790,76,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.868709677419349},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J731,K731+1,1)","v":1},"Temp data from NOAA website"]
[44789,75,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J732,K732+1,1)","v":2},"Temp data from NOAA website"]
[44782,78,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.2473118279569157E-2},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J733,K733+1,1)","v":3},"Temp data from NOAA website"]
[44783,82,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J734,K734+1,1)","v":4},"Temp data from NOAA website"]
[44791,81,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J735,K735+1,1)","v":5},"Temp data from NOAA website"]
[44796,82,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J736,K736+1,1)","v":6},"Temp data from NOAA website"]
[44797,83,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J737,K737+1,1)","v":7},"Temp data from NOAA website"]
[44794,81,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J738,K738+1,1)","v":8},"Temp data from NOAA website"]
[44784,84,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J739,K739+1,1)","v":9},"Temp data from NOAA website"]
[44792,83,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J740,K740+1,1)","v":10},"Temp data from NOAA website"]
[44795,82,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J741,K741+1,1)","v":11},"Temp data from NOAA website"]
[44793,82,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J742,K742+1,1)","v":12},"Temp data from NOAA website"]
[44785,87,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J743,K743+1,1)","v":13},"Temp data from NOAA website"]
[44798,87,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J744,K744+1,1)","v":14},"Temp data from NOAA website"]
[44788,83,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J745,K745+1,1)","v":15},"Temp data from NOAA website"]
[44800,85,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J746,K746+1,1)","v":16},"Temp data from NOAA website"]
[44799,87,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J747,K747+1,1)","v":17},"Temp data from NOAA website"]
[44803,91,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J748,K748+1,1)","v":18},"Temp data from NOAA website"]
[44774,85,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J749,K749+1,1)","v":19},"Temp data from NOAA website"]
[44777,84,71,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J750,K750+1,1)","v":20},"Temp data from NOAA website"]
[44786,87,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J751,K751+1,1)","v":21},"Temp data from NOAA website"]
[44778,89,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J752,K752+1,1)","v":22},"Temp data from NOAA website"]
[44802,87,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J753,K753+1,1)","v":23},"Temp data from NOAA website"]
[44779,91,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J754,K754+1,1)","v":24},"Temp data from NOAA website"]
[44801,90,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J755,K755+1,1)","v":25},"Temp data from NOAA website"]
[44787,95,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J756,K756+1,1)","v":26},"Temp data from NOAA website"]
[44775,94,73,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":83.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J757,K757+1,1)","v":27},"Temp data from NOAA website"]
[44776,94,74,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":84},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J758,K758+1,1)","v":28},"Temp data from NOAA website"]
[44780,93,77,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":85},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J759,K759+1,1)","v":29},"Temp data from NOAA website"]
[44781,93,77,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":85},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J760,K760+1,1)","v":30},"Temp data from NOAA website"]
[44828,56,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":13.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.675549999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.450925925925926},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J761,K761+1,1)","v":1},"Temp data from NOAA website"]
[44834,69,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":13.747649999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.436296296296296},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J762,K762+1,1)","v":2},"Temp data from NOAA website"]
[44833,76,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":58.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":8.5104499999999987},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.309259259259257},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J763,K763+1,1)","v":3},"Temp data from NOAA website"]
[44832,76,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.779814814814813},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J764,K764+1,1)","v":4},"Temp data from NOAA website"]
[44827,64,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":5.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.2011499999999993},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.3977777777777796},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J765,K765+1,1)","v":5},"Temp data from NOAA website"]
[44831,77,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.2085185185185194},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J766,K766+1,1)","v":6},"Temp data from NOAA website"]
[44816,74,49,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":61.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":4.5825499999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.1688888888888895},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J767,K767+1,1)","v":7},"Temp data from NOAA website"]
[44830,77,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":61.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":4.5825499999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.2650000000000006},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J768,K768+1,1)","v":8},"Temp data from NOAA website"]
[44815,73,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":1.9639499999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.532222222222221},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J769,K769+1,1)","v":9},"Temp data from NOAA website"]
[44817,80,49,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J770,K770+1,1)","v":10},"Temp data from NOAA website"]
[44818,83,50,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J771,K771+1,1)","v":11},"Temp data from NOAA website"]
[44829,86,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J772,K772+1,1)","v":12},"Temp data from NOAA website"]
[44826,81,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J773,K773+1,1)","v":13},"Temp data from NOAA website"]
[44821,80,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J774,K774+1,1)","v":14},"Temp data from NOAA website"]
[44809,81,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J775,K775+1,1)","v":15},"Temp data from NOAA website"]
[44810,80,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J776,K776+1,1)","v":16},"Temp data from NOAA website"]
[44812,84,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J777,K777+1,1)","v":17},"Temp data from NOAA website"]
[44820,84,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J778,K778+1,1)","v":18},"Temp data from NOAA website"]
[44805,86,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J779,K779+1,1)","v":19},"Temp data from NOAA website"]
[44811,83,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J780,K780+1,1)","v":20},"Temp data from NOAA website"]
[44813,86,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J781,K781+1,1)","v":21},"Temp data from NOAA website"]
[44819,88,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J782,K782+1,1)","v":22},"Temp data from NOAA website"]
[44814,87,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J783,K783+1,1)","v":23},"Temp data from NOAA website"]
[44808,84,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J784,K784+1,1)","v":24},"Temp data from NOAA website"]
[44822,83,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J785,K785+1,1)","v":25},"Temp data from NOAA website"]
[44806,88,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J786,K786+1,1)","v":26},"Temp data from NOAA website"]
[44807,88,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J787,K787+1,1)","v":27},"Temp data from NOAA website"]
[44823,89,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J788,K788+1,1)","v":28},"Temp data from NOAA website"]
[44824,93,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J789,K789+1,1)","v":29},"Temp data from NOAA website"]
[44825,97,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":83},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J790,K790+1,1)","v":30},"Temp data from NOAA website"]
[44853,47,20,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":35.009099999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.566308243727597},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J791,K791+1,1)","v":1},"Temp data from NOAA website"]
[44852,47,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":30.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":33.8977},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.103745519713264},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J792,K792+1,1)","v":2},"Temp data from NOAA website"]
[44854,53,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.230599999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.451899641577064},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J793,K793+1,1)","v":3},"Temp data from NOAA website"]
[44860,51,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.895099999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.15010752688173},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J794,K794+1,1)","v":4},"Temp data from NOAA website"]
[44842,58,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.7837},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.906021505376348},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J795,K795+1,1)","v":5},"Temp data from NOAA website"]
[44848,61,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.5609},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.623530465949823},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J796,K796+1,1)","v":6},"Temp data from NOAA website"]
[44843,62,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.005199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.630035842293911},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J797,K797+1,1)","v":7},"Temp data from NOAA website"]
[44851,62,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.005199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.662240143369175},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J798,K798+1,1)","v":8},"Temp data from NOAA website"]
[44850,66,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.893799999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.582616487455198},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J799,K799+1,1)","v":9},"Temp data from NOAA website"]
[44861,60,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.893799999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.682347670250898},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J800,K800+1,1)","v":10},"Temp data from NOAA website"]
[44863,65,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.782399999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.821451612903227},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J801,K801+1,1)","v":11},"Temp data from NOAA website"]
[44849,69,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":14.861003584229392},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J802,K802+1,1)","v":12},"Temp data from NOAA website"]
[44862,62,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.226699999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.884193548387097},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J803,K803+1,1)","v":13},"Temp data from NOAA website"]
[44864,65,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.987240143369178},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J804,K804+1,1)","v":14},"Temp data from NOAA website"]
[44855,75,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":12.781099999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.091738351254483},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J805,K805+1,1)","v":15},"Temp data from NOAA website"]
[44865,61,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.306774193548389},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J806,K806+1,1)","v":16},"Temp data from NOAA website"]
[44835,73,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.560179211469537},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J807,K807+1,1)","v":17},"Temp data from NOAA website"]
[44859,70,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.6870430107526921},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J808,K808+1,1)","v":18},"Temp data from NOAA website"]
[44844,77,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":7.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":8.3354999999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.9029928315412192},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J809,K809+1,1)","v":19},"Temp data from NOAA website"]
[44847,72,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":7.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":8.3354999999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.1101612903225835},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J810,K810+1,1)","v":20},"Temp data from NOAA website"]
[44836,76,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":5.5569999999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.2248387096774218},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J811,K811+1,1)","v":21},"Temp data from NOAA website"]
[44837,77,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":61},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.0353942652329762},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J812,K812+1,1)","v":22},"Temp data from NOAA website"]
[44845,81,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":61.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.8898999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.0546057347670255},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J813,K813+1,1)","v":23},"Temp data from NOAA website"]
[44838,78,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.9418817204301084},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J814,K814+1,1)","v":24},"Temp data from NOAA website"]
[44839,78,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.9795519713261664},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J815,K815+1,1)","v":25},"Temp data from NOAA website"]
[44841,80,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":2.7784999999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.7708960573476709},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J816,K816+1,1)","v":26},"Temp data from NOAA website"]
[44840,78,49,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":1.6671},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0.6302688172043015},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J817,K817+1,1)","v":27},"Temp data from NOAA website"]
[44856,85,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J818,K818+1,1)","v":28},"Temp data from NOAA website"]
[44857,85,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J819,K819+1,1)","v":29},"Temp data from NOAA website"]
[44846,79,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J820,K820+1,1)","v":30},"Temp data from NOAA website"]
[44858,86,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J821,K821+1,1)","v":31},"Temp data from NOAA website"]
[44884,25,15,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":20},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":45},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":46.917000000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":47.151666666666671},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J822,K822+1,1)","v":1},"Temp data from NOAA website"]
[44882,26,17,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":21.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":43.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":45.353099999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":41.107222222222205},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J823,K823+1,1)","v":2},"Temp data from NOAA website"]
[44878,29,17,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":23},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":42},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":43.789200000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":38.468148148148153},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J824,K824+1,1)","v":3},"Temp data from NOAA website"]
[44885,32,15,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":23.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":41.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":43.267899999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.311296296296284},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J825,K825+1,1)","v":4},"Temp data from NOAA website"]
[44883,37,15,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":26},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":39},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":40.6614},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.695555555555543},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J826,K826+1,1)","v":5},"Temp data from NOAA website"]
[44879,37,17,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":27},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.244814814814809},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J827,K827+1,1)","v":6},"Temp data from NOAA website"]
[44881,32,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":27},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.984259259259254},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J828,K828+1,1)","v":7},"Temp data from NOAA website"]
[44886,45,20,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":32.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":32.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":33.884499999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.960740740740736},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J829,K829+1,1)","v":8},"Temp data from NOAA website"]
[44880,39,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.911111111111111},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J830,K830+1,1)","v":9},"Temp data from NOAA website"]
[44892,51,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":28.150199999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.929259259259258},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J831,K831+1,1)","v":10},"Temp data from NOAA website"]
[44893,51,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":28.150199999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.719629629629626},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J832,K832+1,1)","v":11},"Temp data from NOAA website"]
[44887,55,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":26.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":27.628899999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.551111111111105},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J833,K833+1,1)","v":12},"Temp data from NOAA website"]
[44894,53,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.420370370370367},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J834,K834+1,1)","v":13},"Temp data from NOAA website"]
[44888,59,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.543699999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.463518518518519},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J835,K835+1,1)","v":14},"Temp data from NOAA website"]
[44895,61,20,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.543699999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.609259259259261},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J836,K836+1,1)","v":15},"Temp data from NOAA website"]
[44891,58,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.022399999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.759814814814813},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J837,K837+1,1)","v":16},"Temp data from NOAA website"]
[44890,58,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.979800000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.064259259259259},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J838,K838+1,1)","v":17},"Temp data from NOAA website"]
[44889,56,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.27277777777778},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J839,K839+1,1)","v":18},"Temp data from NOAA website"]
[44871,53,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.594444444444441},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J840,K840+1,1)","v":19},"Temp data from NOAA website"]
[44873,57,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.576666666666664},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J841,K841+1,1)","v":20},"Temp data from NOAA website"]
[44876,74,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.6816},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.077962962962964},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J842,K842+1,1)","v":21},"Temp data from NOAA website"]
[44877,74,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.6816},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.13425925925926},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J843,K843+1,1)","v":22},"Temp data from NOAA website"]
[44872,63,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.117699999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.063148148148148},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J844,K844+1,1)","v":23},"Temp data from NOAA website"]
[44866,69,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":12.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":13.032499999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.076851851851849},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J845,K845+1,1)","v":24},"Temp data from NOAA website"]
[44870,68,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.4686},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.913333333333332},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J846,K846+1,1)","v":25},"Temp data from NOAA website"]
[44874,65,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.4686},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.532777777777778},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J847,K847+1,1)","v":26},"Temp data from NOAA website"]
[44867,77,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.467222222222222},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J848,K848+1,1)","v":27},"Temp data from NOAA website"]
[44868,77,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56},{"$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":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J849,K849+1,1)","v":28},"Temp data from NOAA website"]
[44875,75,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":6.2555999999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.3861111111111137},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J850,K850+1,1)","v":29},"Temp data from NOAA website"]
[44869,77,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.7907407407407412},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J851,K851+1,1)","v":30},"Temp data from NOAA website"]
[44918,7,-9,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":-1},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":66},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":67.90079999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":64.141129032258078},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J852,K852+1,1)","v":1},"Temp data from NOAA website"]
[44919,5,-7,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":-1},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":66},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":67.90079999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":56.413440860215061},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J853,K853+1,1)","v":2},"Temp data from NOAA website"]
[44920,17,1,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":56},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":57.612799999999993},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":53.055698924731203},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J854,K854+1,1)","v":3},"Temp data from NOAA website"]
[44922,20,3,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":11.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":53.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":55.040799999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":50.106075268817207},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J855,K855+1,1)","v":4},"Temp data from NOAA website"]
[44921,28,1,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":14.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":50.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":51.9544},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":47.620430107526893},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J856,K856+1,1)","v":5},"Temp data from NOAA website"]
[44917,30,1,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":15.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":49.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":50.925599999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":45.680143369175624},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J857,K857+1,1)","v":6},"Temp data from NOAA website"]
[44913,27,11,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":19},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":46},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":47.324799999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":43.916648745519709},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J858,K858+1,1)","v":7},"Temp data from NOAA website"]
[44914,30,11,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":20.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":44.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":45.781599999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":42.349301075268826},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J859,K859+1,1)","v":8},"Temp data from NOAA website"]
[44916,24,18,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":21},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":41.072741935483876},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J860,K860+1,1)","v":9},"Temp data from NOAA website"]
[44899,32,15,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":23.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":41.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":42.6952},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.174856630824387},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J861,K861+1,1)","v":10},"Temp data from NOAA website"]
[44912,29,18,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":23.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":41.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":42.6952},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":39.343028673835128},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J862,K862+1,1)","v":11},"Temp data from NOAA website"]
[44915,37,11,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":24},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":41},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":42.180799999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":38.280358422939067},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J863,K863+1,1)","v":12},"Temp data from NOAA website"]
[44896,33,16,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":24.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.370770609319003},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J864,K864+1,1)","v":13},"Temp data from NOAA website"]
[44923,38,13,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":25.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":39.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":40.637599999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.52629032258065},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J865,K865+1,1)","v":14},"Temp data from NOAA website"]
[44911,31,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":27.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":35.81541218637993},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J866,K866+1,1)","v":15},"Temp data from NOAA website"]
[44900,44,15,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":35.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":36.522399999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.727007168458776},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J867,K867+1,1)","v":16},"Temp data from NOAA website"]
[44897,45,16,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":35.493600000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.681792114695341},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J868,K868+1,1)","v":17},"Temp data from NOAA website"]
[44926,42,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.824336917562725},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J869,K869+1,1)","v":18},"Temp data from NOAA website"]
[44902,43,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.407199999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.934193548387089},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J870,K870+1,1)","v":19},"Temp data from NOAA website"]
[44907,39,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.407199999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.966792114695341},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J871,K871+1,1)","v":20},"Temp data from NOAA website"]
[44910,40,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.176039426523289},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J872,K872+1,1)","v":21},"Temp data from NOAA website"]
[44906,40,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":30},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.863999999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.45564516129032},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J873,K873+1,1)","v":22},"Temp data from NOAA website"]
[44903,47,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.349599999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.63349462365591},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J874,K874+1,1)","v":23},"Temp data from NOAA website"]
[44905,37,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.349599999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.616182795698922},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J875,K875+1,1)","v":24},"Temp data from NOAA website"]
[44908,40,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.349599999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.567401433691753},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J876,K876+1,1)","v":25},"Temp data from NOAA website"]
[44898,58,16,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.634014336917563},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J877,K877+1,1)","v":26},"Temp data from NOAA website"]
[44901,49,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.530483870967746},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J878,K878+1,1)","v":27},"Temp data from NOAA website"]
[44909,50,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.72},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.029551971326168},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J879,K879+1,1)","v":28},"Temp data from NOAA website"]
[44904,47,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.205599999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.715035842293908},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J880,K880+1,1)","v":29},"Temp data from NOAA website"]
[44924,55,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.225089605734766},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J881,K881+1,1)","v":30},"Temp data from NOAA website"]
[44925,67,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.489599999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.179946236559145},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J882,K882+1,1)","v":31},"Temp data from NOAA website"]
[44957,22,4,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":13},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":65.822706093189979},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J883,K883+1,1)","v":1},"Temp data from NOAA website"]
[44956,25,10,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":17.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":47.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":48.872749999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":60.72220430107528},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J884,K884+1,1)","v":2},"Temp data from NOAA website"]
[44953,32,11,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":21.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":57.487974910394264},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J885,K885+1,1)","v":3},"Temp data from NOAA website"]
[44952,33,11,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":22},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":55.163817204301068},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J886,K886+1,1)","v":4},"Temp data from NOAA website"]
[44934,30,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":24.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":53.204211469534037},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J887,K887+1,1)","v":5},"Temp data from NOAA website"]
[44939,31,20,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":25.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":39.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":40.641549999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":51.393243727598566},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J888,K888+1,1)","v":6},"Temp data from NOAA website"]
[44940,35,16,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":25.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":39.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":40.641549999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":49.684964157706091},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J889,K889+1,1)","v":7},"Temp data from NOAA website"]
[44949,32,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":25.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":39.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":40.641549999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":48.045860215053757},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J890,K890+1,1)","v":8},"Temp data from NOAA website"]
[44948,33,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":27},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":38},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":39.098199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":46.415931899641571},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J891,K891+1,1)","v":9},"Temp data from NOAA website"]
[44932,36,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":45.240573476702501},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J892,K892+1,1)","v":10},"Temp data from NOAA website"]
[44947,38,20,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":44.340537634408598},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J893,K893+1,1)","v":11},"Temp data from NOAA website"]
[44950,39,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":43.232365591397851},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J894,K894+1,1)","v":12},"Temp data from NOAA website"]
[44955,47,11,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":42.183512544802859},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J895,K895+1,1)","v":13},"Temp data from NOAA website"]
[44946,34,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.864462365591393},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J896,K896+1,1)","v":14},"Temp data from NOAA website"]
[44935,43,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":39.602455197132606},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J897,K897+1,1)","v":15},"Temp data from NOAA website"]
[44941,41,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":38.514211469534047},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J898,K898+1,1)","v":16},"Temp data from NOAA website"]
[44951,38,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.535376344086018},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J899,K899+1,1)","v":17},"Temp data from NOAA website"]
[44933,42,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":33.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.468149999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.481272401433678},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J900,K900+1,1)","v":18},"Temp data from NOAA website"]
[44931,35,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":32.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":35.555268817204293},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J901,K901+1,1)","v":19},"Temp data from NOAA website"]
[44945,35,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.810842293906802},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J902,K902+1,1)","v":20},"Temp data from NOAA website"]
[44954,46,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":28},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":28.809199999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.842401433691748},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J903,K903+1,1)","v":21},"Temp data from NOAA website"]
[44938,48,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":28.294749999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.992311827956982},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J904,K904+1,1)","v":22},"Temp data from NOAA website"]
[44937,50,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":26.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":27.265849999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.111827956989238},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J905,K905+1,1)","v":23},"Temp data from NOAA website"]
[44944,46,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":26.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":27.265849999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.768136200716835},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J906,K906+1,1)","v":24},"Temp data from NOAA website"]
[44936,57,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.236949999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.395394265232973},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J907,K907+1,1)","v":25},"Temp data from NOAA website"]
[44930,51,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.208049999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.297043010752681},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J908,K908+1,1)","v":26},"Temp data from NOAA website"]
[44927,53,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.088584229390676},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J909,K909+1,1)","v":27},"Temp data from NOAA website"]
[44928,53,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.17915},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.43605734767025},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J910,K910+1,1)","v":28},"Temp data from NOAA website"]
[44942,53,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.6358},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.563172043010745},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J911,K911+1,1)","v":29},"Temp data from NOAA website"]
[44943,60,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":19.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.063549999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.201881720430098},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J912,K912+1,1)","v":30},"Temp data from NOAA website"]
[44929,53,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.520199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.503064516129026},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J913,K913+1,1)","v":31},"Temp data from NOAA website"]
[44958,24,4,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":14},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":51},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":53.029800000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":63.242389162561587},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J914,K914+1,1)","v":1},"Temp data from NOAA website"]
[44961,32,4,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":18},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":47},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":48.870600000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":57.00799671592776},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J915,K915+1,1)","v":2},"Temp data from NOAA website"]
[44981,28,11,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":19.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":45.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":47.310900000000004},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":53.574663382594416},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J916,K916+1,1)","v":3},"Temp data from NOAA website"]
[44974,28,12,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":20},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":45},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":46.791000000000004},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":50.76514778325123},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J917,K917+1,1)","v":4},"Temp data from NOAA website"]
[44982,31,12,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":21.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":43.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":45.231300000000005},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":48.819934318555013},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J918,K918+1,1)","v":5},"Temp data from NOAA website"]
[44959,36,9,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":22.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":42.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":44.191500000000005},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":46.878288177339911},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J919,K919+1,1)","v":6},"Temp data from NOAA website"]
[44975,39,11,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":25},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":40},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":41.591999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":44.8792446633826},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J920,K920+1,1)","v":7},"Temp data from NOAA website"]
[44960,47,4,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":25.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":39.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":41.072099999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":42.894445812807881},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J921,K921+1,1)","v":8},"Temp data from NOAA website"]
[44968,36,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":27.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":37.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":38.9925},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":41.50905172413794},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J922,K922+1,1)","v":9},"Temp data from NOAA website"]
[44967,40,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":35.873100000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.177586206896557},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J923,K923+1,1)","v":10},"Temp data from NOAA website"]
[44966,43,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":32.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":32.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":33.793500000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":39.049371921182257},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J924,K924+1,1)","v":11},"Temp data from NOAA website"]
[44973,38,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":32.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":32.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":33.793500000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.866009852216749},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J925,K925+1,1)","v":12},"Temp data from NOAA website"]
[44983,44,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":32},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":33.273600000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.764934318555007},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J926,K926+1,1)","v":13},"Temp data from NOAA website"]
[44969,48,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.753700000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":35.623895730706067},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J927,K927+1,1)","v":14},"Temp data from NOAA website"]
[44965,50,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.674100000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.460303776683091},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J928,K928+1,1)","v":15},"Temp data from NOAA website"]
[44962,53,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.514900000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.162060755336611},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J929,K929+1,1)","v":16},"Temp data from NOAA website"]
[44979,51,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.475100000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.132516420361256},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J930,K930+1,1)","v":17},"Temp data from NOAA website"]
[44980,61,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.435300000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.237635467980297},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J931,K931+1,1)","v":18},"Temp data from NOAA website"]
[44976,52,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.915400000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.321371100164207},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J932,K932+1,1)","v":19},"Temp data from NOAA website"]
[44977,56,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.915400000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.929610016420369},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J933,K933+1,1)","v":20},"Temp data from NOAA website"]
[44985,56,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.875600000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.744831691297215},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J934,K934+1,1)","v":21},"Temp data from NOAA website"]
[44971,58,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.327175697865357},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J935,K935+1,1)","v":22},"Temp data from NOAA website"]
[44978,58,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.963612479474556},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J936,K936+1,1)","v":23},"Temp data from NOAA website"]
[44970,59,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.466264367816102},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J937,K937+1,1)","v":24},"Temp data from NOAA website"]
[44963,59,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.007783251231526},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J938,K938+1,1)","v":25},"Temp data from NOAA website"]
[44984,58,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.816995073891629},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J939,K939+1,1)","v":26},"Temp data from NOAA website"]
[44972,53,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":19.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.2761},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.022586206896555},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J940,K940+1,1)","v":27},"Temp data from NOAA website"]
[44964,66,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.245615763546798},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J941,K941+1,1)","v":28},"Temp data from NOAA website"]
[45004,26,14,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":20},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":45},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":48.177},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":51.628887652947725},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J942,K942+1,1)","v":1},"Temp data from NOAA website"]
[45003,38,12,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":25},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":40},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":42.823999999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":43.434677419354827},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J943,K943+1,1)","v":2},"Temp data from NOAA website"]
[44999,32,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":28.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":36.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":39.076900000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.113602150537631},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J944,K944+1,1)","v":3},"Temp data from NOAA website"]
[45005,41,17,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.790615498702252},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J945,K945+1,1)","v":4},"Temp data from NOAA website"]
[44998,41,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":32},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.2592},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.396559139784941},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J946,K946+1,1)","v":5},"Temp data from NOAA website"]
[44997,35,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":33.7239},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.914068100358421},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J947,K947+1,1)","v":6},"Temp data from NOAA website"]
[44996,38,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":33.188600000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.644802867383511},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J948,K948+1,1)","v":7},"Temp data from NOAA website"]
[45000,44,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":30.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.653300000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.487580645161287},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J949,K949+1,1)","v":8},"Temp data from NOAA website"]
[44988,43,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.0474},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.421935483870971},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J950,K950+1,1)","v":9},"Temp data from NOAA website"]
[44995,39,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.0474},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.452204301075266},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J951,K951+1,1)","v":10},"Temp data from NOAA website"]
[45002,53,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":29.441500000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.412365591397851},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J952,K952+1,1)","v":11},"Temp data from NOAA website"]
[45009,43,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":29.441500000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.303655913978496},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J953,K953+1,1)","v":12},"Temp data from NOAA website"]
[45012,47,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":28.906199999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.318673835125448},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J954,K954+1,1)","v":13},"Temp data from NOAA website"]
[45013,50,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.526612903225807},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J955,K955+1,1)","v":14},"Temp data from NOAA website"]
[44994,42,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.765000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.620566679026073},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J956,K956+1,1)","v":15},"Temp data from NOAA website"]
[44989,53,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.229700000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.763602150537633},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J957,K957+1,1)","v":16},"Temp data from NOAA website"]
[44993,48,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.623835125448029},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J958,K958+1,1)","v":17},"Temp data from NOAA website"]
[45014,50,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.574892473118279},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J959,K959+1,1)","v":18},"Temp data from NOAA website"]
[45007,43,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.718351254480282},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J960,K960+1,1)","v":19},"Temp data from NOAA website"]
[45010,51,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.845430107526884},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J961,K961+1,1)","v":20},"Temp data from NOAA website"]
[44986,55,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.0885},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.96516129032258},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J962,K962+1,1)","v":21},"Temp data from NOAA website"]
[44990,58,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.934336917562728},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J963,K963+1,1)","v":22},"Temp data from NOAA website"]
[44987,58,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.017900000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.770818193054012},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J964,K964+1,1)","v":23},"Temp data from NOAA website"]
[45001,63,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.436630824372756},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J965,K965+1,1)","v":24},"Temp data from NOAA website"]
[44992,55,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.947299999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.104068100358422},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J966,K966+1,1)","v":25},"Temp data from NOAA website"]
[45008,53,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.947299999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.46325608701026},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J967,K967+1,1)","v":26},"Temp data from NOAA website"]
[45015,54,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.947299999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.253028673835129},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J968,K968+1,1)","v":27},"Temp data from NOAA website"]
[45006,63,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.0216308243727621},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J969,K969+1,1)","v":28},"Temp data from NOAA website"]
[45011,58,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.270800000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.3462544802867393},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J970,K970+1,1)","v":29},"Temp data from NOAA website"]
[45016,67,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.2097311827956996},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J971,K971+1,1)","v":30},"Temp data from NOAA website"]
[44991,68,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.7766},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0.40121863799283164},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J972,K972+1,1)","v":31},"Temp data from NOAA website"]
[45039,41,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":30},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":33.375},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.206111111111106},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J973,K973+1,1)","v":1},"Temp data from NOAA website"]
[45022,50,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":28.368750000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.198333333333334},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J974,K974+1,1)","v":2},"Temp data from NOAA website"]
[45033,46,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.700000000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.74902031063322},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J975,K975+1,1)","v":3},"Temp data from NOAA website"]
[45040,53,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.700000000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.935830346475502},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J976,K976+1,1)","v":4},"Temp data from NOAA website"]
[45023,56,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.522592592592591},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J977,K977+1,1)","v":5},"Temp data from NOAA website"]
[45018,55,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.445579450418155},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J978,K978+1,1)","v":6},"Temp data from NOAA website"]
[45038,56,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.25},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.317777777777781},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J979,K979+1,1)","v":7},"Temp data from NOAA website"]
[45024,65,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.053518518518512},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J980,K980+1,1)","v":8},"Temp data from NOAA website"]
[45037,61,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.243750000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.188333333333329},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J981,K981+1,1)","v":9},"Temp data from NOAA website"]
[45041,66,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.243750000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.985507765830349},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J982,K982+1,1)","v":10},"Temp data from NOAA website"]
[45034,66,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.138888888888893},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J983,K983+1,1)","v":11},"Temp data from NOAA website"]
[45025,69,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.281535244922338},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J984,K984+1,1)","v":12},"Temp data from NOAA website"]
[45032,65,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.445925925925923},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J985,K985+1,1)","v":13},"Temp data from NOAA website"]
[45043,64,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":12},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":13.350000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":14.683518518518516},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J986,K986+1,1)","v":14},"Temp data from NOAA website"]
[45042,65,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.768148148148148},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J987,K987+1,1)","v":15},"Temp data from NOAA website"]
[45046,69,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.166111111111112},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J988,K988+1,1)","v":16},"Temp data from NOAA website"]
[45044,68,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":9.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.56875},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.333333333333334},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J989,K989+1,1)","v":17},"Temp data from NOAA website"]
[45017,78,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.424444444444445},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J990,K990+1,1)","v":18},"Temp data from NOAA website"]
[45019,76,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":9.4562500000000007},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.569814814814814},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J991,K991+1,1)","v":19},"Temp data from NOAA website"]
[45027,69,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":9.4562500000000007},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.6188888888888879},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J992,K992+1,1)","v":20},"Temp data from NOAA website"]
[45045,68,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":9.4562500000000007},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.7196296296296278},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J993,K993+1,1)","v":21},"Temp data from NOAA website"]
[45020,68,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.5681481481481452},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J994,K994+1,1)","v":22},"Temp data from NOAA website"]
[45026,71,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.3938888888888892},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J995,K995+1,1)","v":23},"Temp data from NOAA website"]
[45035,74,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":5.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":6.1187500000000004},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.4016666666666673},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J996,K996+1,1)","v":24},"Temp data from NOAA website"]
[45021,86,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":61.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.8937500000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.2124074074074072},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J997,K997+1,1)","v":25},"Temp data from NOAA website"]
[45028,78,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":61.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.8937500000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.7270370370370371},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J998,K998+1,1)","v":26},"Temp data from NOAA website"]
[45029,79,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":2.2250000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.0690740740740743},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J999,K999+1,1)","v":27},"Temp data from NOAA website"]
[45030,80,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.4444444444443821E-3},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1000,K1000+1,1)","v":28},"Temp data from NOAA website"]
[45036,75,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1001,K1001+1,1)","v":29},"Temp data from NOAA website"]
[45031,82,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1002,K1002+1,1)","v":30},"Temp data from NOAA website"]
[45047,58,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.3245},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.201254480286739},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1003,K1003+1,1)","v":1},"Temp data from NOAA website"]
[45048,62,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.036200000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.361827956989249},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1004,K1004+1,1)","v":2},"Temp data from NOAA website"]
[45049,65,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.036200000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.368243727598569},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1005,K1005+1,1)","v":3},"Temp data from NOAA website"]
[45050,71,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":14.81545},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.707939068100355},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1006,K1006+1,1)","v":4},"Temp data from NOAA website"]
[45066,65,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":12.882999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.2791935483871},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1007,K1007+1,1)","v":5},"Temp data from NOAA website"]
[45062,59,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.95055},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.01689964157706},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1008,K1008+1,1)","v":6},"Temp data from NOAA website"]
[45051,79,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.7298},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.027741935483872},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1009,K1009+1,1)","v":7},"Temp data from NOAA website"]
[45067,72,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":6.4414999999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.1459677419354843},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1010,K1010+1,1)","v":8},"Temp data from NOAA website"]
[45073,77,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":61.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.2015412186379937},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1011,K1011+1,1)","v":9},"Temp data from NOAA website"]
[45063,72,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.8649},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.4299999999999979},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1012,K1012+1,1)","v":10},"Temp data from NOAA website"]
[45052,75,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.7132795698924737},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1013,K1013+1,1)","v":11},"Temp data from NOAA website"]
[45068,76,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.065878136200717},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1014,K1014+1,1)","v":12},"Temp data from NOAA website"]
[45056,76,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1015,K1015+1,1)","v":13},"Temp data from NOAA website"]
[45069,78,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1016,K1016+1,1)","v":14},"Temp data from NOAA website"]
[45074,80,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1017,K1017+1,1)","v":15},"Temp data from NOAA website"]
[45064,81,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.1718279569892456},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1018,K1018+1,1)","v":16},"Temp data from NOAA website"]
[45072,81,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1019,K1019+1,1)","v":17},"Temp data from NOAA website"]
[45058,73,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1020,K1020+1,1)","v":18},"Temp data from NOAA website"]
[45070,82,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1021,K1021+1,1)","v":19},"Temp data from NOAA website"]
[45065,80,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1022,K1022+1,1)","v":20},"Temp data from NOAA website"]
[45075,82,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1023,K1023+1,1)","v":21},"Temp data from NOAA website"]
[45055,82,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1024,K1024+1,1)","v":22},"Temp data from NOAA website"]
[45061,84,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1025,K1025+1,1)","v":23},"Temp data from NOAA website"]
[45071,83,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1026,K1026+1,1)","v":24},"Temp data from NOAA website"]
[45076,85,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1027,K1027+1,1)","v":25},"Temp data from NOAA website"]
[45057,85,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1028,K1028+1,1)","v":26},"Temp data from NOAA website"]
[45059,81,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1029,K1029+1,1)","v":27},"Temp data from NOAA website"]
[45077,87,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1030,K1030+1,1)","v":28},"Temp data from NOAA website"]
[45053,90,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1031,K1031+1,1)","v":29},"Temp data from NOAA website"]
[45054,92,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1032,K1032+1,1)","v":30},"Temp data from NOAA website"]
[45060,87,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1033,K1033+1,1)","v":31},"Temp data from NOAA website"]
[45089,70,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":4.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.5230999999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.9318637992831516},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1034,K1034+1,1)","v":1},"Temp data from NOAA website"]
[45090,75,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.3435999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.877347670250896},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1035,K1035+1,1)","v":2},"Temp data from NOAA website"]
[45086,75,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":1.6718},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.8872222222222224},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1036,K1036+1,1)","v":3},"Temp data from NOAA website"]
[45087,81,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.612222222222222},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1037,K1037+1,1)","v":4},"Temp data from NOAA website"]
[45091,81,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1038,K1038+1,1)","v":5},"Temp data from NOAA website"]
[45088,78,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1039,K1039+1,1)","v":6},"Temp data from NOAA website"]
[45078,77,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1040,K1040+1,1)","v":7},"Temp data from NOAA website"]
[45096,81,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1041,K1041+1,1)","v":8},"Temp data from NOAA website"]
[45104,86,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1042,K1042+1,1)","v":9},"Temp data from NOAA website"]
[45092,87,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1043,K1043+1,1)","v":10},"Temp data from NOAA website"]
[45083,88,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1044,K1044+1,1)","v":11},"Temp data from NOAA website"]
[45105,87,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1045,K1045+1,1)","v":12},"Temp data from NOAA website"]
[45084,89,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1046,K1046+1,1)","v":13},"Temp data from NOAA website"]
[45093,88,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1047,K1047+1,1)","v":14},"Temp data from NOAA website"]
[45103,86,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1048,K1048+1,1)","v":15},"Temp data from NOAA website"]
[45079,85,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1049,K1049+1,1)","v":16},"Temp data from NOAA website"]
[45094,89,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1050,K1050+1,1)","v":17},"Temp data from NOAA website"]
[45097,89,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1051,K1051+1,1)","v":18},"Temp data from NOAA website"]
[45081,90,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1052,K1052+1,1)","v":19},"Temp data from NOAA website"]
[45085,87,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1053,K1053+1,1)","v":20},"Temp data from NOAA website"]
[45099,88,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1054,K1054+1,1)","v":21},"Temp data from NOAA website"]
[45080,89,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1055,K1055+1,1)","v":22},"Temp data from NOAA website"]
[45095,87,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1056,K1056+1,1)","v":23},"Temp data from NOAA website"]
[45098,89,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1057,K1057+1,1)","v":24},"Temp data from NOAA website"]
[45100,89,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1058,K1058+1,1)","v":25},"Temp data from NOAA website"]
[45082,91,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1059,K1059+1,1)","v":26},"Temp data from NOAA website"]
[45107,87,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1060,K1060+1,1)","v":27},"Temp data from NOAA website"]
[45101,92,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1061,K1061+1,1)","v":28},"Temp data from NOAA website"]
[45106,92,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1062,K1062+1,1)","v":29},"Temp data from NOAA website"]
[45102,92,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1063,K1063+1,1)","v":30},"Temp data from NOAA website"]
[45116,76,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1064,K1064+1,1)","v":1},"Temp data from NOAA website"]
[45115,75,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1065,K1065+1,1)","v":2},"Temp data from NOAA website"]
[45117,83,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1066,K1066+1,1)","v":3},"Temp data from NOAA website"]
[45114,80,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1067,K1067+1,1)","v":4},"Temp data from NOAA website"]
[45126,79,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1068,K1068+1,1)","v":5},"Temp data from NOAA website"]
[45118,88,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1069,K1069+1,1)","v":6},"Temp data from NOAA website"]
[45125,80,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1070,K1070+1,1)","v":7},"Temp data from NOAA website"]
[45113,85,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1071,K1071+1,1)","v":8},"Temp data from NOAA website"]
[45129,89,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1072,K1072+1,1)","v":9},"Temp data from NOAA website"]
[45109,83,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1073,K1073+1,1)","v":10},"Temp data from NOAA website"]
[45124,86,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1074,K1074+1,1)","v":11},"Temp data from NOAA website"]
[45128,89,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1075,K1075+1,1)","v":12},"Temp data from NOAA website"]
[45130,88,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1076,K1076+1,1)","v":13},"Temp data from NOAA website"]
[45110,86,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1077,K1077+1,1)","v":14},"Temp data from NOAA website"]
[45121,87,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1078,K1078+1,1)","v":15},"Temp data from NOAA website"]
[45123,88,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1079,K1079+1,1)","v":16},"Temp data from NOAA website"]
[45111,89,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1080,K1080+1,1)","v":17},"Temp data from NOAA website"]
[45132,90,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1081,K1081+1,1)","v":18},"Temp data from NOAA website"]
[45120,87,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1082,K1082+1,1)","v":19},"Temp data from NOAA website"]
[45127,90,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1083,K1083+1,1)","v":20},"Temp data from NOAA website"]
[45137,90,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1084,K1084+1,1)","v":21},"Temp data from NOAA website"]
[45138,90,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1085,K1085+1,1)","v":22},"Temp data from NOAA website"]
[45133,88,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1086,K1086+1,1)","v":23},"Temp data from NOAA website"]
[45119,93,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1087,K1087+1,1)","v":24},"Temp data from NOAA website"]
[45131,93,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1088,K1088+1,1)","v":25},"Temp data from NOAA website"]
[45122,94,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1089,K1089+1,1)","v":26},"Temp data from NOAA website"]
[45108,92,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1090,K1090+1,1)","v":27},"Temp data from NOAA website"]
[45112,94,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1091,K1091+1,1)","v":28},"Temp data from NOAA website"]
[45135,91,77,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":84},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1092,K1092+1,1)","v":29},"Temp data from NOAA website"]
[45134,99,77,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":88},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1093,K1093+1,1)","v":30},"Temp data from NOAA website"]
[45136,101,76,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":88.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1094,K1094+1,1)","v":31},"Temp data from NOAA website"]
[45153,72,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.868709677419349},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1095,K1095+1,1)","v":1},"Temp data from NOAA website"]
[45154,77,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.5306989247311804},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1096,K1096+1,1)","v":2},"Temp data from NOAA website"]
[45152,72,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1097,K1097+1,1)","v":3},"Temp data from NOAA website"]
[45166,77,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1098,K1098+1,1)","v":4},"Temp data from NOAA website"]
[45156,80,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1099,K1099+1,1)","v":5},"Temp data from NOAA website"]
[45155,80,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1100,K1100+1,1)","v":6},"Temp data from NOAA website"]
[45157,81,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1101,K1101+1,1)","v":7},"Temp data from NOAA website"]
[45169,81,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1102,K1102+1,1)","v":8},"Temp data from NOAA website"]
[45167,81,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1103,K1103+1,1)","v":9},"Temp data from NOAA website"]
[45139,74,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1104,K1104+1,1)","v":10},"Temp data from NOAA website"]
[45148,78,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1105,K1105+1,1)","v":11},"Temp data from NOAA website"]
[45145,78,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1106,K1106+1,1)","v":12},"Temp data from NOAA website"]
[45146,79,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1107,K1107+1,1)","v":13},"Temp data from NOAA website"]
[45165,77,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1108,K1108+1,1)","v":14},"Temp data from NOAA website"]
[45168,85,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1109,K1109+1,1)","v":15},"Temp data from NOAA website"]
[45142,77,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1110,K1110+1,1)","v":16},"Temp data from NOAA website"]
[45141,78,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1111,K1111+1,1)","v":17},"Temp data from NOAA website"]
[45149,84,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1112,K1112+1,1)","v":18},"Temp data from NOAA website"]
[45147,85,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1113,K1113+1,1)","v":19},"Temp data from NOAA website"]
[45144,84,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1114,K1114+1,1)","v":20},"Temp data from NOAA website"]
[45140,83,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1115,K1115+1,1)","v":21},"Temp data from NOAA website"]
[45143,82,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1116,K1116+1,1)","v":22},"Temp data from NOAA website"]
[45151,87,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1117,K1117+1,1)","v":23},"Temp data from NOAA website"]
[45150,91,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1118,K1118+1,1)","v":24},"Temp data from NOAA website"]
[45158,92,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1119,K1119+1,1)","v":25},"Temp data from NOAA website"]
[45160,93,75,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":84},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1120,K1120+1,1)","v":26},"Temp data from NOAA website"]
[45161,94,74,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":84},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1121,K1121+1,1)","v":27},"Temp data from NOAA website"]
[45159,93,77,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":85},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1122,K1122+1,1)","v":28},"Temp data from NOAA website"]
[45162,94,76,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":85},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1123,K1123+1,1)","v":29},"Temp data from NOAA website"]
[45164,99,74,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":86.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1124,K1124+1,1)","v":30},"Temp data from NOAA website"]
[45163,99,76,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":87.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1125,K1125+1,1)","v":31},"Temp data from NOAA website"]
[45181,68,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.450925925925926},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1126,K1126+1,1)","v":1},"Temp data from NOAA website"]
[45187,74,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.436296296296296},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1127,K1127+1,1)","v":2},"Temp data from NOAA website"]
[45176,75,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.309259259259257},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1128,K1128+1,1)","v":3},"Temp data from NOAA website"]
[45182,76,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.779814814814813},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1129,K1129+1,1)","v":4},"Temp data from NOAA website"]
[45188,81,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.3977777777777796},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1130,K1130+1,1)","v":5},"Temp data from NOAA website"]
[45177,78,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.2085185185185194},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1131,K1131+1,1)","v":6},"Temp data from NOAA website"]
[45183,80,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.1688888888888895},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1132,K1132+1,1)","v":7},"Temp data from NOAA website"]
[45184,79,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.2650000000000006},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1133,K1133+1,1)","v":8},"Temp data from NOAA website"]
[45186,79,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.532222222222221},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1134,K1134+1,1)","v":9},"Temp data from NOAA website"]
[45197,79,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.8581481481481479},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1135,K1135+1,1)","v":10},"Temp data from NOAA website"]
[45185,81,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.9318518518518517},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1136,K1136+1,1)","v":11},"Temp data from NOAA website"]
[45190,77,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.153703703703703},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1137,K1137+1,1)","v":12},"Temp data from NOAA website"]
[45170,78,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1138,K1138+1,1)","v":13},"Temp data from NOAA website"]
[45193,72,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1139,K1139+1,1)","v":14},"Temp data from NOAA website"]
[45196,80,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1140,K1140+1,1)","v":15},"Temp data from NOAA website"]
[45178,80,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1141,K1141+1,1)","v":16},"Temp data from NOAA website"]
[45194,80,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1142,K1142+1,1)","v":17},"Temp data from NOAA website"]
[45191,81,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1143,K1143+1,1)","v":18},"Temp data from NOAA website"]
[45198,82,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1144,K1144+1,1)","v":19},"Temp data from NOAA website"]
[45195,83,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1145,K1145+1,1)","v":20},"Temp data from NOAA website"]
[45179,81,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1146,K1146+1,1)","v":21},"Temp data from NOAA website"]
[45171,83,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1147,K1147+1,1)","v":22},"Temp data from NOAA website"]
[45192,78,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1148,K1148+1,1)","v":23},"Temp data from NOAA website"]
[45180,82,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1149,K1149+1,1)","v":24},"Temp data from NOAA website"]
[45172,89,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1150,K1150+1,1)","v":25},"Temp data from NOAA website"]
[45189,88,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1151,K1151+1,1)","v":26},"Temp data from NOAA website"]
[45199,90,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1152,K1152+1,1)","v":27},"Temp data from NOAA website"]
[45175,92,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1153,K1153+1,1)","v":28},"Temp data from NOAA website"]
[45173,91,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1154,K1154+1,1)","v":29},"Temp data from NOAA website"]
[45174,92,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1155,K1155+1,1)","v":30},"Temp data from NOAA website"]
[45229,36,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":37.787599999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.566308243727597},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1156,K1156+1,1)","v":1},"Temp data from NOAA website"]
[45230,40,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":32.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":32.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":36.1205},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.103745519713264},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1157,K1157+1,1)","v":2},"Temp data from NOAA website"]
[45228,38,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.453399999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.451899641577064},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1158,K1158+1,1)","v":3},"Temp data from NOAA website"]
[45227,57,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.895099999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.15010752688173},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1159,K1159+1,1)","v":4},"Temp data from NOAA website"]
[45215,53,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":19.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.6723},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.906021505376348},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1160,K1160+1,1)","v":5},"Temp data from NOAA website"]
[45206,59,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.623530465949823},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1161,K1161+1,1)","v":6},"Temp data from NOAA website"]
[45207,61,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.630035842293911},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1162,K1162+1,1)","v":7},"Temp data from NOAA website"]
[45209,64,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.662240143369175},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1163,K1163+1,1)","v":8},"Temp data from NOAA website"]
[45214,54,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.582616487455198},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1164,K1164+1,1)","v":9},"Temp data from NOAA website"]
[45216,64,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.682347670250898},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1165,K1165+1,1)","v":10},"Temp data from NOAA website"]
[45217,69,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.821451612903227},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1166,K1166+1,1)","v":11},"Temp data from NOAA website"]
[45210,71,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":14.861003584229392},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1167,K1167+1,1)","v":12},"Temp data from NOAA website"]
[45222,67,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.884193548387097},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1168,K1168+1,1)","v":13},"Temp data from NOAA website"]
[45218,63,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.113999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.987240143369178},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1169,K1169+1,1)","v":14},"Temp data from NOAA website"]
[45219,68,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.113999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.091738351254483},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1170,K1170+1,1)","v":15},"Temp data from NOAA website"]
[45208,73,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":9},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.002599999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.306774193548389},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1171,K1171+1,1)","v":16},"Temp data from NOAA website"]
[45221,75,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.560179211469537},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1172,K1172+1,1)","v":17},"Temp data from NOAA website"]
[45213,66,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":58.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.6870430107526921},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1173,K1173+1,1)","v":18},"Temp data from NOAA website"]
[45220,76,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":6.6684000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.9029928315412192},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1174,K1174+1,1)","v":19},"Temp data from NOAA website"]
[45205,77,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.1101612903225835},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1175,K1175+1,1)","v":20},"Temp data from NOAA website"]
[45225,68,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64.5},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1176,K1176+1,1)","v":21},"Temp data from NOAA website"]
[45211,79,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1177,K1177+1,1)","v":22},"Temp data from NOAA website"]
[45204,78,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1178,K1178+1,1)","v":23},"Temp data from NOAA website"]
[45224,73,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1179,K1179+1,1)","v":24},"Temp data from NOAA website"]
[45226,75,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1180,K1180+1,1)","v":25},"Temp data from NOAA website"]
[45212,77,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1181,K1181+1,1)","v":26},"Temp data from NOAA website"]
[45223,84,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0.6302688172043015},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1182,K1182+1,1)","v":27},"Temp data from NOAA website"]
[45203,84,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1183,K1183+1,1)","v":28},"Temp data from NOAA website"]
[45202,88,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1184,K1184+1,1)","v":29},"Temp data from NOAA website"]
[45201,90,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1185,K1185+1,1)","v":30},"Temp data from NOAA website"]
[45200,90,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1186,K1186+1,1)","v":31},"Temp data from NOAA website"]
[45258,33,13,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":23},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":42},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":43.789200000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":47.151666666666671},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1187,K1187+1,1)","v":1},"Temp data from NOAA website"]
[45257,33,14,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":23.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":41.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":43.267899999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":41.107222222222205},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1188,K1188+1,1)","v":2},"Temp data from NOAA website"]
[45259,36,11,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":23.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":41.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":43.267899999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":38.468148148148153},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1189,K1189+1,1)","v":3},"Temp data from NOAA website"]
[45255,34,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":28},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":37},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":38.5762},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.311296296296284},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1190,K1190+1,1)","v":4},"Temp data from NOAA website"]
[45231,39,18,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":28.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":36.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":38.054899999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.695555555555543},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1191,K1191+1,1)","v":5},"Temp data from NOAA website"]
[45256,36,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":35},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":36.491},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.244814814814809},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1192,K1192+1,1)","v":6},"Temp data from NOAA website"]
[45232,46,18,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":32},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.984259259259254},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1193,K1193+1,1)","v":7},"Temp data from NOAA website"]
[45252,42,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.841900000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.960740740740736},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1194,K1194+1,1)","v":8},"Temp data from NOAA website"]
[45253,47,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.756699999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.911111111111111},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1195,K1195+1,1)","v":9},"Temp data from NOAA website"]
[45254,48,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":28},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":29.192799999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.929259259259258},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1196,K1196+1,1)","v":10},"Temp data from NOAA website"]
[45260,52,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":28.150199999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.719629629629626},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1197,K1197+1,1)","v":11},"Temp data from NOAA website"]
[45248,51,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.551111111111105},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1198,K1198+1,1)","v":12},"Temp data from NOAA website"]
[45241,51,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.586299999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.420370370370367},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1199,K1199+1,1)","v":13},"Temp data from NOAA website"]
[45242,51,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.586299999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.463518518518519},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1200,K1200+1,1)","v":14},"Temp data from NOAA website"]
[45235,53,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.501100000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.609259259259261},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1201,K1201+1,1)","v":15},"Temp data from NOAA website"]
[45251,45,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.458500000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.759814814814813},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1202,K1202+1,1)","v":16},"Temp data from NOAA website"]
[45233,61,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.064259259259259},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1203,K1203+1,1)","v":17},"Temp data from NOAA website"]
[45240,59,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.27277777777778},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1204,K1204+1,1)","v":18},"Temp data from NOAA website"]
[45249,62,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.3733},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.594444444444441},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1205,K1205+1,1)","v":19},"Temp data from NOAA website"]
[45250,55,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.576666666666664},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1206,K1206+1,1)","v":20},"Temp data from NOAA website"]
[45234,63,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.6816},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.077962962962964},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1207,K1207+1,1)","v":21},"Temp data from NOAA website"]
[45244,68,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.160299999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.13425925925926},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1208,K1208+1,1)","v":22},"Temp data from NOAA website"]
[45247,60,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.160299999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.063148148148148},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1209,K1209+1,1)","v":23},"Temp data from NOAA website"]
[45243,67,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.076851851851849},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1210,K1210+1,1)","v":24},"Temp data from NOAA website"]
[45245,68,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.638999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.913333333333332},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1211,K1211+1,1)","v":25},"Temp data from NOAA website"]
[45236,67,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":13.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":14.075099999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.532777777777778},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1212,K1212+1,1)","v":26},"Temp data from NOAA website"]
[45239,71,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.9899},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.467222222222222},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1213,K1213+1,1)","v":27},"Temp data from NOAA website"]
[45246,71,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.9899},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.9072222222222202},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1214,K1214+1,1)","v":28},"Temp data from NOAA website"]
[45237,71,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.3861111111111137},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1215,K1215+1,1)","v":29},"Temp data from NOAA website"]
[45238,74,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":8.8620999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.7907407407407412},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1216,K1216+1,1)","v":30},"Temp data from NOAA website"]
[45279,35,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":27},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":38},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":39.0944},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":64.141129032258078},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1217,K1217+1,1)","v":1},"Temp data from NOAA website"]
[45266,39,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.979199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":56.413440860215061},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1218,K1218+1,1)","v":2},"Temp data from NOAA website"]
[45288,34,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":32},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":53.055698924731203},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1219,K1219+1,1)","v":3},"Temp data from NOAA website"]
[45271,41,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":50.106075268817207},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1220,K1220+1,1)","v":4},"Temp data from NOAA website"]
[45280,44,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":32},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.921599999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":47.620430107526893},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1221,K1221+1,1)","v":5},"Temp data from NOAA website"]
[45287,36,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":32},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.921599999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":45.680143369175624},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1222,K1222+1,1)","v":6},"Temp data from NOAA website"]
[45273,38,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.407199999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":43.916648745519709},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1223,K1223+1,1)","v":7},"Temp data from NOAA website"]
[45263,36,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.892799999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":42.349301075268826},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1224,K1224+1,1)","v":8},"Temp data from NOAA website"]
[45270,43,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.892799999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":41.072741935483876},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1225,K1225+1,1)","v":9},"Temp data from NOAA website"]
[45290,42,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.892799999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.174856630824387},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1226,K1226+1,1)","v":10},"Temp data from NOAA website"]
[45262,37,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":39.343028673835128},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1227,K1227+1,1)","v":11},"Temp data from NOAA website"]
[45264,38,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":38.280358422939067},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1228,K1228+1,1)","v":12},"Temp data from NOAA website"]
[45274,45,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.370770609319003},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1229,K1229+1,1)","v":13},"Temp data from NOAA website"]
[45289,39,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.52629032258065},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1230,K1230+1,1)","v":14},"Temp data from NOAA website"]
[45291,45,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":30},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.863999999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":35.81541218637993},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1231,K1231+1,1)","v":15},"Temp data from NOAA website"]
[45267,49,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.349599999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.727007168458776},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1232,K1232+1,1)","v":16},"Temp data from NOAA website"]
[45265,41,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36.5},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.681792114695341},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1233,K1233+1,1)","v":17},"Temp data from NOAA website"]
[45272,46,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":28.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$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":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1234,K1234+1,1)","v":18},"Temp data from NOAA website"]
[45286,46,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.934193548387089},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1235,K1235+1,1)","v":19},"Temp data from NOAA website"]
[45275,54,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.966792114695341},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1236,K1236+1,1)","v":20},"Temp data from NOAA website"]
[45277,43,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":26},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.748799999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.176039426523289},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1237,K1237+1,1)","v":21},"Temp data from NOAA website"]
[45278,51,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39},{"$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},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.45564516129032},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1238,K1238+1,1)","v":22},"Temp data from NOAA website"]
[45281,54,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.633599999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.63349462365591},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1239,K1239+1,1)","v":23},"Temp data from NOAA website"]
[45261,53,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.604799999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.616182795698922},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1240,K1240+1,1)","v":24},"Temp data from NOAA website"]
[45276,53,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.032799999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.567401433691753},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1241,K1241+1,1)","v":25},"Temp data from NOAA website"]
[45269,57,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.975199999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.634014336917563},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1242,K1242+1,1)","v":26},"Temp data from NOAA website"]
[45283,53,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.431999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.530483870967746},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1243,K1243+1,1)","v":27},"Temp data from NOAA website"]
[45282,55,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":14.403199999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.029551971326168},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1244,K1244+1,1)","v":28},"Temp data from NOAA website"]
[45285,57,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":13.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":13.8888},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.715035842293908},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1245,K1245+1,1)","v":29},"Temp data from NOAA website"]
[45284,56,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":13},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":13.3744},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.225089605734766},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1246,K1246+1,1)","v":30},"Temp data from NOAA website"]
[45268,65,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":12.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":12.86},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.179946236559145},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1247,K1247+1,1)","v":31},"Temp data from NOAA website"]
[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]]=J1248,K1248+1,1)","v":1},"Temp data from NOAA website"]
[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]]=J1249,K1249+1,1)","v":2},"Temp data from NOAA website"]
[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]]=J1250,K1250+1,1)","v":3},"Temp data from NOAA website"]
[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]]=J1251,K1251+1,1)","v":4},"Temp data from NOAA website"]
[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]]=J1252,K1252+1,1)","v":5},"Temp data from NOAA website"]
[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]]=J1253,K1253+1,1)","v":6},"Temp data from NOAA website"]
[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]]=J1254,K1254+1,1)","v":7},"Temp data from NOAA website"]
[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]]=J1255,K1255+1,1)","v":8},"Temp data from NOAA website"]
[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]]=J1256,K1256+1,1)","v":9},"Temp data from NOAA website"]
[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]]=J1257,K1257+1,1)","v":10},"Temp data from NOAA website"]
[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]]=J1258,K1258+1,1)","v":11},"Temp data from NOAA website"]
[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]]=J1259,K1259+1,1)","v":12},"Temp data from NOAA website"]
[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]]=J1260,K1260+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]]=J1261,K1261+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]]=J1262,K1262+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]]=J1263,K1263+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]]=J1264,K1264+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]]=J1265,K1265+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]]=J1266,K1266+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]]=J1267,K1267+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]]=J1268,K1268+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]]=J1269,K1269+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]]=J1270,K1270+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]]=J1271,K1271+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]]=J1272,K1272+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]]=J1273,K1273+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]]=J1274,K1274+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]]=J1275,K1275+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]]=J1276,K1276+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]]=J1277,K1277+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]]=J1278,K1278+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]]=J1279,K1279+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]]=J1280,K1280+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]]=J1281,K1281+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]]=J1282,K1282+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]]=J1283,K1283+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]]=J1284,K1284+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]]=J1285,K1285+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]]=J1286,K1286+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]]=J1287,K1287+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]]=J1288,K1288+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]]=J1289,K1289+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]]=J1290,K1290+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]]=J1291,K1291+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]]=J1292,K1292+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]]=J1293,K1293+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]]=J1294,K1294+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]]=J1295,K1295+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]]=J1296,K1296+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]]=J1297,K1297+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]]=J1298,K1298+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]]=J1299,K1299+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]]=J1300,K1300+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]]=J1301,K1301+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]]=J1302,K1302+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]]=J1303,K1303+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]]=J1304,K1304+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]]=J1305,K1305+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]]=J1306,K1306+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]]=J1307,K1307+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]]=J1308,K1308+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]]=J1309,K1309+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]]=J1310,K1310+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]]=J1311,K1311+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]]=J1312,K1312+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]]=J1313,K1313+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]]=J1314,K1314+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]]=J1315,K1315+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]]=J1316,K1316+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]]=J1317,K1317+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]]=J1318,K1318+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]]=J1319,K1319+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]]=J1320,K1320+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]]=J1321,K1321+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]]=J1322,K1322+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]]=J1323,K1323+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]]=J1324,K1324+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]]=J1325,K1325+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]]=J1326,K1326+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]]=J1327,K1327+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]]=J1328,K1328+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]]=J1329,K1329+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]]=J1330,K1330+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]]=J1331,K1331+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]]=J1332,K1332+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]]=J1333,K1333+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]]=J1334,K1334+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]]=J1335,K1335+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]]=J1336,K1336+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]]=J1337,K1337+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]]=J1338,K1338+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]]=J1339,K1339+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]]=J1340,K1340+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]]=J1341,K1341+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]]=J1342,K1342+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]]=J1343,K1343+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]]=J1344,K1344+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]]=J1345,K1345+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]]=J1346,K1346+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]]=J1347,K1347+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]]=J1348,K1348+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]]=J1349,K1349+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]]=J1350,K1350+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]]=J1351,K1351+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]]=J1352,K1352+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]]=J1353,K1353+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]]=J1354,K1354+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]]=J1355,K1355+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]]=J1356,K1356+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]]=J1357,K1357+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]]=J1358,K1358+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]]=J1359,K1359+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]]=J1360,K1360+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]]=J1361,K1361+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]]=J1362,K1362+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]]=J1363,K1363+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]]=J1364,K1364+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]]=J1365,K1365+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]]=J1366,K1366+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]]=J1367,K1367+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]]=J1368,K1368+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]]=J1369,K1369+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]]=J1370,K1370+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]]=J1371,K1371+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]]=J1372,K1372+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]]=J1373,K1373+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]]=J1374,K1374+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]]=J1375,K1375+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]]=J1376,K1376+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]]=J1377,K1377+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]]=J1378,K1378+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]]=J1379,K1379+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]]=J1380,K1380+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]]=J1381,K1381+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]]=J1382,K1382+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]]=J1383,K1383+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]]=J1384,K1384+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]]=J1385,K1385+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]]=J1386,K1386+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]]=J1387,K1387+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]]=J1388,K1388+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]]=J1389,K1389+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]]=J1390,K1390+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]]=J1391,K1391+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]]=J1392,K1392+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]]=J1393,K1393+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]]=J1394,K1394+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]]=J1395,K1395+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]]=J1396,K1396+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]]=J1397,K1397+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]]=J1398,K1398+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]]=J1399,K1399+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]]=J1400,K1400+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]]=J1401,K1401+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]]=J1402,K1402+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]]=J1403,K1403+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]]=J1404,K1404+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]]=J1405,K1405+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]]=J1406,K1406+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]]=J1407,K1407+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]]=J1408,K1408+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]]=J1409,K1409+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]]=J1410,K1410+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]]=J1411,K1411+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]]=J1412,K1412+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]]=J1413,K1413+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]]=J1414,K1414+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]]=J1415,K1415+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]]=J1416,K1416+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]]=J1417,K1417+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]]=J1418,K1418+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]]=J1419,K1419+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]]=J1420,K1420+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]]=J1421,K1421+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]]=J1422,K1422+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]]=J1423,K1423+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]]=J1424,K1424+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]]=J1425,K1425+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]]=J1426,K1426+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]]=J1427,K1427+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]]=J1428,K1428+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]]=J1429,K1429+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]]=J1430,K1430+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]]=J1431,K1431+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]]=J1432,K1432+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]]=J1433,K1433+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]]=J1434,K1434+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]]=J1435,K1435+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]]=J1436,K1436+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]]=J1437,K1437+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]]=J1438,K1438+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]]=J1439,K1439+1,1)","v":10},"Not in NOAA Weather download, used Accuweather"]
[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]]=J1440,K1440+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]]=J1441,K1441+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]]=J1442,K1442+1,1)","v":13},"Not in NOAA Weather download, used Accuweather"]
[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]]=J1443,K1443+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]]=J1444,K1444+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]]=J1445,K1445+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]]=J1446,K1446+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]]=J1447,K1447+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]]=J1448,K1448+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]]=J1449,K1449+1,1)","v":20},"Not in NOAA Weather download, used Accuweather"]
[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]]=J1450,K1450+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]]=J1451,K1451+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]]=J1452,K1452+1,1)","v":23},"Not in NOAA Weather download, used Accuweather"]
[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]]=J1453,K1453+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]]=J1454,K1454+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]]=J1455,K1455+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]]=J1456,K1456+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]]=J1457,K1457+1,1)","v":28},"Not in NOAA Weather download, used Accuweather"]
[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]]=J1458,K1458+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]]=J1459,K1459+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]]=J1460,K1460+1,1)","v":31}]

{"sheet":"CGITempActuals","index":13,"n_rows":1462,"n_cols":15,"rows_kept":1462,"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:"]
[44048,80,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$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"]
[44044,75,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$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"]
[44049,82,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H3,I3+1,1)","v":3},"Temp data from NOAA website",null,null,"2)  Sort by:"]
[44047,79,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H4,I4+1,1)","v":4},"Temp data from NOAA website",null,null,null,"Year","Smallest to Largest"]
[44062,82,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H5,I5+1,1)","v":5},"Temp data from NOAA website",null,null,null,"Month","Smallest to Largest"]
[44063,85,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H6,I6+1,1)","v":6},"Temp data from NOAA website",null,null,null,"CGIAve","Smallest to Largest"]
[44060,86,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$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"]
[44045,84,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H8,I8+1,1)","v":8},"Temp data from NOAA website",null,null,"4)  Do not overwrite formulas!"]
[44064,86,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$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"]
[44073,78,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H10,I10+1,1)","v":10},"Temp data from NOAA website",null,null,"6)  Station ID Information:"]
[44050,86,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$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"]
[44059,85,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$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"]
[44061,84,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H13,I13+1,1)","v":13},"Temp data from NOAA website",null,null,null,"Other ID:  USW00003935"]
[44065,88,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H14,I14+1,1)","v":14},"Temp data from NOAA website"]
[44046,85,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H15,I15+1,1)","v":15},"Temp data from NOAA website"]
[44074,86,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H16,I16+1,1)","v":16},"Temp data from NOAA website"]
[44054,83,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H17,I17+1,1)","v":17},"Temp data from NOAA website"]
[44066,90,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H18,I18+1,1)","v":18},"Temp data from NOAA website"]
[44051,89,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H19,I19+1,1)","v":19},"Temp data from NOAA website"]
[44071,82,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H20,I20+1,1)","v":20},"Temp data from NOAA website"]
[44057,88,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H21,I21+1,1)","v":21},"Temp data from NOAA website"]
[44058,91,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H22,I22+1,1)","v":22},"Temp data from NOAA website"]
[44069,87,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H23,I23+1,1)","v":23},"Temp data from NOAA website"]
[44068,92,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H24,I24+1,1)","v":24},"Temp data from NOAA website"]
[44067,92,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H25,I25+1,1)","v":25},"Temp data from NOAA website"]
[44072,89,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H26,I26+1,1)","v":26},"Temp data from NOAA website"]
[44055,86,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H27,I27+1,1)","v":27},"Temp data from NOAA website"]
[44056,87,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H28,I28+1,1)","v":28},"Temp data from NOAA website"]
[44070,86,74,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H29,I29+1,1)","v":29},"Temp data from NOAA website"]
[44053,91,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H30,I30+1,1)","v":30},"Temp data from NOAA website"]
[44052,89,74,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H31,I31+1,1)","v":31},"Temp data from NOAA website"]
[44103,68,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H32,I32+1,1)","v":1},"Temp data from NOAA website"]
[44093,73,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H33,I33+1,1)","v":2},"Temp data from NOAA website"]
[44102,71,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H34,I34+1,1)","v":3},"Temp data from NOAA website"]
[44094,78,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H35,I35+1,1)","v":4},"Temp data from NOAA website"]
[44096,71,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H36,I36+1,1)","v":5},"Temp data from NOAA website"]
[44097,69,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H37,I37+1,1)","v":6},"Temp data from NOAA website"]
[44098,71,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H38,I38+1,1)","v":7},"Temp data from NOAA website"]
[44099,71,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H39,I39+1,1)","v":8},"Temp data from NOAA website"]
[44104,82,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H40,I40+1,1)","v":9},"Temp data from NOAA website"]
[44095,78,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H41,I41+1,1)","v":10},"Temp data from NOAA website"]
[44092,75,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H42,I42+1,1)","v":11},"Temp data from NOAA website"]
[44091,84,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H43,I43+1,1)","v":12},"Temp data from NOAA website"]
[44089,82,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H44,I44+1,1)","v":13},"Temp data from NOAA website"]
[44079,84,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H45,I45+1,1)","v":14},"Temp data from NOAA website"]
[44078,81,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H46,I46+1,1)","v":15},"Temp data from NOAA website"]
[44088,83,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H47,I47+1,1)","v":16},"Temp data from NOAA website"]
[44100,78,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H48,I48+1,1)","v":17},"Temp data from NOAA website"]
[44075,77,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H49,I49+1,1)","v":18},"Temp data from NOAA website"]
[44101,81,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H50,I50+1,1)","v":19},"Temp data from NOAA website"]
[44080,86,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H51,I51+1,1)","v":20},"Temp data from NOAA website"]
[44090,85,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H52,I52+1,1)","v":21},"Temp data from NOAA website"]
[44087,83,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H53,I53+1,1)","v":22},"Temp data from NOAA website"]
[44083,89,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H54,I54+1,1)","v":23},"Temp data from NOAA website"]
[44084,89,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H55,I55+1,1)","v":24},"Temp data from NOAA website"]
[44076,83,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H56,I56+1,1)","v":25},"Temp data from NOAA website"]
[44085,88,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H57,I57+1,1)","v":26},"Temp data from NOAA website"]
[44086,87,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H58,I58+1,1)","v":27},"Temp data from NOAA website"]
[44081,87,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H59,I59+1,1)","v":28},"Temp data from NOAA website"]
[44082,87,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H60,I60+1,1)","v":29},"Temp data from NOAA website"]
[44077,84,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H61,I61+1,1)","v":30},"Temp data from NOAA website"]
[44131,46,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H62,I62+1,1)","v":1},"Temp data from NOAA website"]
[44134,56,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H63,I63+1,1)","v":2},"Temp data from NOAA website"]
[44128,50,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H64,I64+1,1)","v":3},"Temp data from NOAA website"]
[44120,65,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H65,I65+1,1)","v":4},"Temp data from NOAA website"]
[44130,53,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H66,I66+1,1)","v":5},"Temp data from NOAA website"]
[44133,54,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H67,I67+1,1)","v":6},"Temp data from NOAA website"]
[44109,68,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H68,I68+1,1)","v":7},"Temp data from NOAA website"]
[44132,54,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H69,I69+1,1)","v":8},"Temp data from NOAA website"]
[44135,64,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H70,I70+1,1)","v":9},"Temp data from NOAA website"]
[44108,65,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H71,I71+1,1)","v":10},"Temp data from NOAA website"]
[44106,65,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H72,I72+1,1)","v":11},"Temp data from NOAA website"]
[44123,53,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H73,I73+1,1)","v":12},"Temp data from NOAA website"]
[44121,70,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9.6999999999999993},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H74,I74+1,1)","v":13},"Temp data from NOAA website"]
[44107,67,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H75,I75+1,1)","v":14},"Temp data from NOAA website"]
[44129,56,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.3000000000000007},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H76,I76+1,1)","v":15},"Temp data from NOAA website"]
[44117,76,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H77,I77+1,1)","v":16},"Temp data from NOAA website"]
[44119,64,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H78,I78+1,1)","v":17},"Temp data from NOAA website"]
[44105,73,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H79,I79+1,1)","v":18},"Temp data from NOAA website"]
[44110,78,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.0999999999999996},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H80,I80+1,1)","v":19},"Temp data from NOAA website"]
[44124,62,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H81,I81+1,1)","v":20},"Temp data from NOAA website"]
[44118,82,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H82,I82+1,1)","v":21},"Temp data from NOAA website"]
[44116,80,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H83,I83+1,1)","v":22},"Temp data from NOAA website"]
[44122,69,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H84,I84+1,1)","v":23},"Temp data from NOAA website"]
[44127,82,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H85,I85+1,1)","v":24},"Temp data from NOAA website"]
[44112,80,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H86,I86+1,1)","v":25},"Temp data from NOAA website"]
[44111,86,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H87,I87+1,1)","v":26},"Temp data from NOAA website"]
[44113,81,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H88,I88+1,1)","v":27},"Temp data from NOAA website"]
[44125,82,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H89,I89+1,1)","v":28},"Temp data from NOAA website"]
[44114,78,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H90,I90+1,1)","v":29},"Temp data from NOAA website"]
[44115,84,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H91,I91+1,1)","v":30},"Temp data from NOAA website"]
[44126,84,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H92,I92+1,1)","v":31},"Temp data from NOAA website"]
[44165,40,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H93,I93+1,1)","v":1},"Temp data from NOAA website"]
[44164,49,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H94,I94+1,1)","v":2},"Temp data from NOAA website"]
[44137,55,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H95,I95+1,1)","v":3},"Temp data from NOAA website"]
[44152,53,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H96,I96+1,1)","v":4},"Temp data from NOAA website"]
[44157,51,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H97,I97+1,1)","v":5},"Temp data from NOAA website"]
[44158,55,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H98,I98+1,1)","v":6},"Temp data from NOAA website"]
[44163,54,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H99,I99+1,1)","v":7},"Temp data from NOAA website"]
[44136,58,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H100,I100+1,1)","v":8},"Temp data from NOAA website"]
[44161,51,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H101,I101+1,1)","v":9},"Temp data from NOAA website"]
[44151,62,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H102,I102+1,1)","v":10},"Temp data from NOAA website"]
[44153,58,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H103,I103+1,1)","v":11},"Temp data from NOAA website"]
[44148,55,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H104,I104+1,1)","v":12},"Temp data from NOAA website"]
[44162,59,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H105,I105+1,1)","v":13},"Temp data from NOAA website"]
[44146,58,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H106,I106+1,1)","v":14},"Temp data from NOAA website"]
[44147,63,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H107,I107+1,1)","v":15},"Temp data from NOAA website"]
[44159,54,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.899999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H108,I108+1,1)","v":16},"Temp data from NOAA website"]
[44138,69,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H109,I109+1,1)","v":17},"Temp data from NOAA website"]
[44150,69,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H110,I110+1,1)","v":18},"Temp data from NOAA website"]
[44154,67,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H111,I111+1,1)","v":19},"Temp data from NOAA website"]
[44149,70,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H112,I112+1,1)","v":20},"Temp data from NOAA website"]
[44156,57,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H113,I113+1,1)","v":21},"Temp data from NOAA website"]
[44160,62,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H114,I114+1,1)","v":22},"Temp data from NOAA website"]
[44141,72,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H115,I115+1,1)","v":23},"Temp data from NOAA website"]
[44139,74,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H116,I116+1,1)","v":24},"Temp data from NOAA website"]
[44140,71,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H117,I117+1,1)","v":25},"Temp data from NOAA website"]
[44142,76,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H118,I118+1,1)","v":26},"Temp data from NOAA website"]
[44155,70,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H119,I119+1,1)","v":27},"Temp data from NOAA website"]
[44145,80,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H120,I120+1,1)","v":28},"Temp data from NOAA website"]
[44144,77,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H121,I121+1,1)","v":29},"Temp data from NOAA website"]
[44143,80,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H122,I122+1,1)","v":30},"Temp data from NOAA website"]
[44190,29,14,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":21.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":43.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":54.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H123,I123+1,1)","v":1},"Temp data from NOAA website"]
[44189,35,17,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":26},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":39},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":46.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H124,I124+1,1)","v":2},"Temp data from NOAA website"]
[44182,37,20,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":28.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":36.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":42.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H125,I125+1,1)","v":3},"Temp data from NOAA website"]
[44181,37,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":30.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":34.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":40.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H126,I126+1,1)","v":4},"Temp data from NOAA website"]
[44180,37,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":31},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":34},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":38.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H127,I127+1,1)","v":5},"Temp data from NOAA website"]
[44166,42,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":32},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":33},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H128,I128+1,1)","v":6},"Temp data from NOAA website"]
[44191,48,19,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H129,I129+1,1)","v":7},"Temp data from NOAA website"]
[44196,36,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":31.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":34.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H130,I130+1,1)","v":8},"Temp data from NOAA website"]
[44179,42,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":34.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":30.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H131,I131+1,1)","v":9},"Temp data from NOAA website"]
[44167,50,21,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35.5},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H132,I132+1,1)","v":10},"Temp data from NOAA website"]
[44194,44,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H133,I133+1,1)","v":11},"Temp data from NOAA website"]
[44172,46,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H134,I134+1,1)","v":12},"Temp data from NOAA website"]
[44183,46,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H135,I135+1,1)","v":13},"Temp data from NOAA website"]
[44193,47,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H136,I136+1,1)","v":14},"Temp data from NOAA website"]
[44173,51,23,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H137,I137+1,1)","v":15},"Temp data from NOAA website"]
[44168,47,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H138,I138+1,1)","v":16},"Temp data from NOAA website"]
[44171,51,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H139,I139+1,1)","v":17},"Temp data from NOAA website"]
[44184,43,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H140,I140+1,1)","v":18},"Temp data from NOAA website"]
[44169,51,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H141,I141+1,1)","v":19},"Temp data from NOAA website"]
[44178,43,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H142,I142+1,1)","v":20},"Temp data from NOAA website"]
[44170,57,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H143,I143+1,1)","v":21},"Temp data from NOAA website"]
[44185,48,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$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":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H144,I144+1,1)","v":22},"Temp data from NOAA website"]
[44187,54,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H145,I145+1,1)","v":23},"Temp data from NOAA website"]
[44195,52,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H146,I146+1,1)","v":24},"Temp data from NOAA website"]
[44192,56,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H147,I147+1,1)","v":25},"Temp data from NOAA website"]
[44188,57,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H148,I148+1,1)","v":26},"Temp data from NOAA website"]
[44174,64,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H149,I149+1,1)","v":27},"Temp data from NOAA website"]
[44175,65,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H150,I150+1,1)","v":28},"Temp data from NOAA website"]
[44186,63,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H151,I151+1,1)","v":29},"Temp data from NOAA website"]
[44177,58,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H152,I152+1,1)","v":30},"Temp data from NOAA website"]
[44176,63,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2020},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H153,I153+1,1)","v":31},"Temp data from NOAA website"]
[44207,31,21,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":26},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":39},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":55.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H154,I154+1,1)","v":1},"Temp data from NOAA website"]
[44224,36,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":29},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":36},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":49.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H155,I155+1,1)","v":2},"Temp data from NOAA website"]
[44206,32,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":31},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":34},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":46.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H156,I156+1,1)","v":3},"Temp data from NOAA website"]
[44208,44,18,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":31},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":34},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":44},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H157,I157+1,1)","v":4},"Temp data from NOAA website"]
[44223,36,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":32.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":42.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H158,I158+1,1)","v":5},"Temp data from NOAA website"]
[44219,44,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":40.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H159,I159+1,1)","v":6},"Temp data from NOAA website"]
[44225,43,23,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":38.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H160,I160+1,1)","v":7},"Temp data from NOAA website"]
[44205,36,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":34},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":31},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H161,I161+1,1)","v":8},"Temp data from NOAA website"]
[44199,41,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":34.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":30.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":36.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H162,I162+1,1)","v":9},"Temp data from NOAA website"]
[44204,37,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":30},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":35.299999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H163,I163+1,1)","v":10},"Temp data from NOAA website"]
[44216,46,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":30},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":34.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H164,I164+1,1)","v":11},"Temp data from NOAA website"]
[44209,49,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.700000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H165,I165+1,1)","v":12},"Temp data from NOAA website"]
[44203,38,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H166,I166+1,1)","v":13},"Temp data from NOAA website"]
[44218,45,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":32.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H167,I167+1,1)","v":14},"Temp data from NOAA website"]
[44198,39,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H168,I168+1,1)","v":15},"Temp data from NOAA website"]
[44211,42,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H169,I169+1,1)","v":16},"Temp data from NOAA website"]
[44212,44,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H170,I170+1,1)","v":17},"Temp data from NOAA website"]
[44214,49,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H171,I171+1,1)","v":18},"Temp data from NOAA website"]
[44200,49,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H172,I172+1,1)","v":19},"Temp data from NOAA website"]
[44202,49,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H173,I173+1,1)","v":20},"Temp data from NOAA website"]
[44213,45,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H174,I174+1,1)","v":21},"Temp data from NOAA website"]
[44201,51,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H175,I175+1,1)","v":22},"Temp data from NOAA website"]
[44215,49,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H176,I176+1,1)","v":23},"Temp data from NOAA website"]
[44197,48,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H177,I177+1,1)","v":24},"Temp data from NOAA website"]
[44220,44,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H178,I178+1,1)","v":25},"Temp data from NOAA website"]
[44217,52,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H179,I179+1,1)","v":26},"Temp data from NOAA website"]
[44221,45,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H180,I180+1,1)","v":27},"Temp data from NOAA website"]
[44222,51,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H181,I181+1,1)","v":28},"Temp data from NOAA website"]
[44210,55,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H182,I182+1,1)","v":29},"Temp data from NOAA website"]
[44226,54,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H183,I183+1,1)","v":30},"Temp data from NOAA website"]
[44227,54,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H184,I184+1,1)","v":31},"Temp data from NOAA website"]
[44243,14,-5,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":4.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":60.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":53},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H185,I185+1,1)","v":1},"Temp data from NOAA website"]
[44242,9,3,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":6},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":59},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":44.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H186,I186+1,1)","v":2},"Temp data from NOAA website"]
[44241,13,4,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":8.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":56.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":41.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H187,I187+1,1)","v":3},"Temp data from NOAA website"]
[44240,15,11,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":13},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":52},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":39.299999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H188,I188+1,1)","v":4},"Temp data from NOAA website"]
[44244,22,4,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":13},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":52},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H189,I189+1,1)","v":5},"Temp data from NOAA website"]
[44246,29,-3,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":13},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":52},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":35.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H190,I190+1,1)","v":6},"Temp data from NOAA website"]
[44245,27,1,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":14},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":51},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":34.299999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H191,I191+1,1)","v":7},"Temp data from NOAA website"]
[44247,31,0,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":15.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":49.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H192,I192+1,1)","v":8},"Temp data from NOAA website"]
[44239,24,15,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":19.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":45.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":32.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H193,I193+1,1)","v":9},"Temp data from NOAA website"]
[44234,28,13,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":20.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":44.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H194,I194+1,1)","v":10},"Temp data from NOAA website"]
[44238,26,21,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":23.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":41.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H195,I195+1,1)","v":11},"Temp data from NOAA website"]
[44237,28,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":25},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":40},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H196,I196+1,1)","v":12},"Temp data from NOAA website"]
[44236,30,21,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":25.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":39.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H197,I197+1,1)","v":13},"Temp data from NOAA website"]
[44235,33,23,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":28},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":37},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H198,I198+1,1)","v":14},"Temp data from NOAA website"]
[44248,47,16,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":31.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":33.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H199,I199+1,1)","v":15},"Temp data from NOAA website"]
[44230,45,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":31.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H200,I200+1,1)","v":16},"Temp data from NOAA website"]
[44229,42,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":34},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":31},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H201,I201+1,1)","v":17},"Temp data from NOAA website"]
[44233,40,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":34},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":31},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H202,I202+1,1)","v":18},"Temp data from NOAA website"]
[44228,39,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H203,I203+1,1)","v":19},"Temp data from NOAA website"]
[44232,48,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H204,I204+1,1)","v":20},"Temp data from NOAA website"]
[44231,48,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H205,I205+1,1)","v":21},"Temp data from NOAA website"]
[44253,44,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H206,I206+1,1)","v":22},"Temp data from NOAA website"]
[44249,50,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.399999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H207,I207+1,1)","v":23},"Temp data from NOAA website"]
[44252,54,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H208,I208+1,1)","v":24},"Temp data from NOAA website"]
[44250,60,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H209,I209+1,1)","v":25},"Temp data from NOAA website"]
[44254,56,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H210,I210+1,1)","v":26},"Temp data from NOAA website"]
[44251,68,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H211,I211+1,1)","v":27},"Temp data from NOAA website"]
[44255,68,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H212,I212+1,1)","v":28},"Temp data from NOAA website"]
[44260,48,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":41.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H213,I213+1,1)","v":1},"Temp data from NOAA website"]
[44256,50,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.799999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H214,I214+1,1)","v":2},"Temp data from NOAA website"]
[44261,58,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H215,I215+1,1)","v":3},"Temp data from NOAA website"]
[44262,62,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H216,I216+1,1)","v":4},"Temp data from NOAA website"]
[44274,55,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H217,I217+1,1)","v":5},"Temp data from NOAA website"]
[44258,65,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H218,I218+1,1)","v":6},"Temp data from NOAA website"]
[44263,65,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H219,I219+1,1)","v":7},"Temp data from NOAA website"]
[44283,60,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H220,I220+1,1)","v":8},"Temp data from NOAA website"]
[44284,65,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H221,I221+1,1)","v":9},"Temp data from NOAA website"]
[44286,57,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H222,I222+1,1)","v":10},"Temp data from NOAA website"]
[44257,69,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H223,I223+1,1)","v":11},"Temp data from NOAA website"]
[44275,65,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H224,I224+1,1)","v":12},"Temp data from NOAA website"]
[44276,67,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H225,I225+1,1)","v":13},"Temp data from NOAA website"]
[44259,70,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H226,I226+1,1)","v":14},"Temp data from NOAA website"]
[44264,69,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H227,I227+1,1)","v":15},"Temp data from NOAA website"]
[44273,62,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.100000000000001},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H228,I228+1,1)","v":16},"Temp data from NOAA website"]
[44277,68,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H229,I229+1,1)","v":17},"Temp data from NOAA website"]
[44267,59,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.399999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H230,I230+1,1)","v":18},"Temp data from NOAA website"]
[44269,57,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H231,I231+1,1)","v":19},"Temp data from NOAA website"]
[44271,67,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H232,I232+1,1)","v":20},"Temp data from NOAA website"]
[44281,64,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H233,I233+1,1)","v":21},"Temp data from NOAA website"]
[44268,61,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H234,I234+1,1)","v":22},"Temp data from NOAA website"]
[44270,64,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H235,I235+1,1)","v":23},"Temp data from NOAA website"]
[44272,62,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H236,I236+1,1)","v":24},"Temp data from NOAA website"]
[44280,63,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9.1999999999999993},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H237,I237+1,1)","v":25},"Temp data from NOAA website"]
[44285,72,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H238,I238+1,1)","v":26},"Temp data from NOAA website"]
[44278,65,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H239,I239+1,1)","v":27},"Temp data from NOAA website"]
[44279,72,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H240,I240+1,1)","v":28},"Temp data from NOAA website"]
[44265,70,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H241,I241+1,1)","v":29},"Temp data from NOAA website"]
[44282,78,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H242,I242+1,1)","v":30},"Temp data from NOAA website"]
[44266,71,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H243,I243+1,1)","v":31},"Temp data from NOAA website"]
[44288,53,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H244,I244+1,1)","v":1},"Temp data from NOAA website"]
[44287,49,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H245,I245+1,1)","v":2},"Temp data from NOAA website"]
[44307,56,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.899999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H246,I246+1,1)","v":3},"Temp data from NOAA website"]
[44308,59,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.399999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H247,I247+1,1)","v":4},"Temp data from NOAA website"]
[44306,59,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H248,I248+1,1)","v":5},"Temp data from NOAA website"]
[44289,66,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H249,I249+1,1)","v":6},"Temp data from NOAA website"]
[44302,63,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H250,I250+1,1)","v":7},"Temp data from NOAA website"]
[44301,62,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H251,I251+1,1)","v":8},"Temp data from NOAA website"]
[44304,65,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H252,I252+1,1)","v":9},"Temp data from NOAA website"]
[44303,60,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H253,I253+1,1)","v":10},"Temp data from NOAA website"]
[44310,59,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H254,I254+1,1)","v":11},"Temp data from NOAA website"]
[44305,70,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H255,I255+1,1)","v":12},"Temp data from NOAA website"]
[44290,75,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9.6999999999999993},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H256,I256+1,1)","v":13},"Temp data from NOAA website"]
[44311,70,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.8000000000000007},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H257,I257+1,1)","v":14},"Temp data from NOAA website"]
[44309,66,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H258,I258+1,1)","v":15},"Temp data from NOAA website"]
[44294,63,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H259,I259+1,1)","v":16},"Temp data from NOAA website"]
[44300,68,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H260,I260+1,1)","v":17},"Temp data from NOAA website"]
[44298,76,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H261,I261+1,1)","v":18},"Temp data from NOAA website"]
[44291,78,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H262,I262+1,1)","v":19},"Temp data from NOAA website"]
[44296,70,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H263,I263+1,1)","v":20},"Temp data from NOAA website"]
[44297,76,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H264,I264+1,1)","v":21},"Temp data from NOAA website"]
[44312,76,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H265,I265+1,1)","v":22},"Temp data from NOAA website"]
[44299,69,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H266,I266+1,1)","v":23},"Temp data from NOAA website"]
[44315,73,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H267,I267+1,1)","v":24},"Temp data from NOAA website"]
[44316,80,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H268,I268+1,1)","v":25},"Temp data from NOAA website"]
[44292,81,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H269,I269+1,1)","v":26},"Temp data from NOAA website"]
[44293,78,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H270,I270+1,1)","v":27},"Temp data from NOAA website"]
[44295,82,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H271,I271+1,1)","v":28},"Temp data from NOAA website"]
[44314,75,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H272,I272+1,1)","v":29},"Temp data from NOAA website"]
[44313,81,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H273,I273+1,1)","v":30},"Temp data from NOAA website"]
[44326,62,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H274,I274+1,1)","v":1},"Temp data from NOAA website"]
[44327,68,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H275,I275+1,1)","v":2},"Temp data from NOAA website"]
[44345,60,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H276,I276+1,1)","v":3},"Temp data from NOAA website"]
[44329,70,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H277,I277+1,1)","v":4},"Temp data from NOAA website"]
[44328,67,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H278,I278+1,1)","v":5},"Temp data from NOAA website"]
[44330,73,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H279,I279+1,1)","v":6},"Temp data from NOAA website"]
[44323,72,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H280,I280+1,1)","v":7},"Temp data from NOAA website"]
[44322,69,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H281,I281+1,1)","v":8},"Temp data from NOAA website"]
[44331,71,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H282,I282+1,1)","v":9},"Temp data from NOAA website"]
[44321,69,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H283,I283+1,1)","v":10},"Temp data from NOAA website"]
[44346,73,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H284,I284+1,1)","v":11},"Temp data from NOAA website"]
[44325,70,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H285,I285+1,1)","v":12},"Temp data from NOAA website"]
[44324,66,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H286,I286+1,1)","v":13},"Temp data from NOAA website"]
[44347,77,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H287,I287+1,1)","v":14},"Temp data from NOAA website"]
[44320,71,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H288,I288+1,1)","v":15},"Temp data from NOAA website"]
[44318,69,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H289,I289+1,1)","v":16},"Temp data from NOAA website"]
[44317,79,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H290,I290+1,1)","v":17},"Temp data from NOAA website"]
[44344,78,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H291,I291+1,1)","v":18},"Temp data from NOAA website"]
[44333,72,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H292,I292+1,1)","v":19},"Temp data from NOAA website"]
[44332,81,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H293,I293+1,1)","v":20},"Temp data from NOAA website"]
[44334,75,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H294,I294+1,1)","v":21},"Temp data from NOAA website"]
[44319,80,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H295,I295+1,1)","v":22},"Temp data from NOAA website"]
[44335,80,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H296,I296+1,1)","v":23},"Temp data from NOAA website"]
[44338,88,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H297,I297+1,1)","v":24},"Temp data from NOAA website"]
[44339,88,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H298,I298+1,1)","v":25},"Temp data from NOAA website"]
[44337,85,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H299,I299+1,1)","v":26},"Temp data from NOAA website"]
[44340,89,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H300,I300+1,1)","v":27},"Temp data from NOAA website"]
[44343,85,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H301,I301+1,1)","v":28},"Temp data from NOAA website"]
[44336,85,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H302,I302+1,1)","v":29},"Temp data from NOAA website"]
[44342,84,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H303,I303+1,1)","v":30},"Temp data from NOAA website"]
[44341,91,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H304,I304+1,1)","v":31},"Temp data from NOAA website"]
[44348,67,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H305,I305+1,1)","v":1},"Temp data from NOAA website"]
[44369,80,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H306,I306+1,1)","v":2},"Temp data from NOAA website"]
[44349,74,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H307,I307+1,1)","v":3},"Temp data from NOAA website"]
[44370,84,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H308,I308+1,1)","v":4},"Temp data from NOAA website"]
[44350,81,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H309,I309+1,1)","v":5},"Temp data from NOAA website"]
[44368,83,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H310,I310+1,1)","v":6},"Temp data from NOAA website"]
[44351,84,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H311,I311+1,1)","v":7},"Temp data from NOAA website"]
[44352,87,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H312,I312+1,1)","v":8},"Temp data from NOAA website"]
[44355,78,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H313,I313+1,1)","v":9},"Temp data from NOAA website"]
[44354,80,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H314,I314+1,1)","v":10},"Temp data from NOAA website"]
[44353,83,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H315,I315+1,1)","v":11},"Temp data from NOAA website"]
[44362,89,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H316,I316+1,1)","v":12},"Temp data from NOAA website"]
[44371,87,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H317,I317+1,1)","v":13},"Temp data from NOAA website"]
[44363,92,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H318,I318+1,1)","v":14},"Temp data from NOAA website"]
[44356,85,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H319,I319+1,1)","v":15},"Temp data from NOAA website"]
[44364,93,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H320,I320+1,1)","v":16},"Temp data from NOAA website"]
[44361,95,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H321,I321+1,1)","v":17},"Temp data from NOAA website"]
[44366,91,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H322,I322+1,1)","v":18},"Temp data from NOAA website"]
[44357,89,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H323,I323+1,1)","v":19},"Temp data from NOAA website"]
[44360,93,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H324,I324+1,1)","v":20},"Temp data from NOAA website"]
[44358,93,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H325,I325+1,1)","v":21},"Temp data from NOAA website"]
[44377,93,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H326,I326+1,1)","v":22},"Temp data from NOAA website"]
[44375,92,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H327,I327+1,1)","v":23},"Temp data from NOAA website"]
[44373,89,76,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H328,I328+1,1)","v":24},"Temp data from NOAA website"]
[44367,93,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":83},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H329,I329+1,1)","v":25},"Temp data from NOAA website"]
[44374,91,75,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":83},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H330,I330+1,1)","v":26},"Temp data from NOAA website"]
[44376,94,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":83},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H331,I331+1,1)","v":27},"Temp data from NOAA website"]
[44359,96,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":83.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H332,I332+1,1)","v":28},"Temp data from NOAA website"]
[44365,94,75,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H333,I333+1,1)","v":29},"Temp data from NOAA website"]
[44372,91,80,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":85.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H334,I334+1,1)","v":30},"Temp data from NOAA website"]
[44380,83,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H335,I335+1,1)","v":1},"Temp data from NOAA website"]
[44379,83,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H336,I336+1,1)","v":2},"Temp data from NOAA website"]
[44381,86,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H337,I337+1,1)","v":3},"Temp data from NOAA website"]
[44388,81,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H338,I338+1,1)","v":4},"Temp data from NOAA website"]
[44395,80,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H339,I339+1,1)","v":5},"Temp data from NOAA website"]
[44382,89,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H340,I340+1,1)","v":6},"Temp data from NOAA website"]
[44389,83,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H341,I341+1,1)","v":7},"Temp data from NOAA website"]
[44390,85,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H342,I342+1,1)","v":8},"Temp data from NOAA website"]
[44397,86,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H343,I343+1,1)","v":9},"Temp data from NOAA website"]
[44398,88,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H344,I344+1,1)","v":10},"Temp data from NOAA website"]
[44387,85,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H345,I345+1,1)","v":11},"Temp data from NOAA website"]
[44396,85,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H346,I346+1,1)","v":12},"Temp data from NOAA website"]
[44378,84,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H347,I347+1,1)","v":13},"Temp data from NOAA website"]
[44391,88,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H348,I348+1,1)","v":14},"Temp data from NOAA website"]
[44399,89,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H349,I349+1,1)","v":15},"Temp data from NOAA website"]
[44393,85,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H350,I350+1,1)","v":16},"Temp data from NOAA website"]
[44383,91,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H351,I351+1,1)","v":17},"Temp data from NOAA website"]
[44384,89,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H352,I352+1,1)","v":18},"Temp data from NOAA website"]
[44400,89,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H353,I353+1,1)","v":19},"Temp data from NOAA website"]
[44408,87,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H354,I354+1,1)","v":20},"Temp data from NOAA website"]
[44404,92,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H355,I355+1,1)","v":21},"Temp data from NOAA website"]
[44405,92,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H356,I356+1,1)","v":22},"Temp data from NOAA website"]
[44394,88,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H357,I357+1,1)","v":23},"Temp data from NOAA website"]
[44385,90,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H358,I358+1,1)","v":24},"Temp data from NOAA website"]
[44386,91,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H359,I359+1,1)","v":25},"Temp data from NOAA website"]
[44392,90,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H360,I360+1,1)","v":26},"Temp data from NOAA website"]
[44403,93,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H361,I361+1,1)","v":27},"Temp data from NOAA website"]
[44407,90,75,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H362,I362+1,1)","v":28},"Temp data from NOAA website"]
[44401,93,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":83},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H363,I363+1,1)","v":29},"Temp data from NOAA website"]
[44406,95,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":83.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H364,I364+1,1)","v":30},"Temp data from NOAA website"]
[44402,95,74,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H365,I365+1,1)","v":31},"Temp data from NOAA website"]
[44413,85,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H366,I366+1,1)","v":1},"Temp data from NOAA website"]
[44411,84,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H367,I367+1,1)","v":2},"Temp data from NOAA website"]
[44412,85,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H368,I368+1,1)","v":3},"Temp data from NOAA website"]
[44426,79,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H369,I369+1,1)","v":4},"Temp data from NOAA website"]
[44410,84,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H370,I370+1,1)","v":5},"Temp data from NOAA website"]
[44414,86,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H371,I371+1,1)","v":6},"Temp data from NOAA website"]
[44423,85,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H372,I372+1,1)","v":7},"Temp data from NOAA website"]
[44424,87,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H373,I373+1,1)","v":8},"Temp data from NOAA website"]
[44425,89,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H374,I374+1,1)","v":9},"Temp data from NOAA website"]
[44415,88,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H375,I375+1,1)","v":10},"Temp data from NOAA website"]
[44421,82,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H376,I376+1,1)","v":11},"Temp data from NOAA website"]
[44428,82,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H377,I377+1,1)","v":12},"Temp data from NOAA website"]
[44422,88,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H378,I378+1,1)","v":13},"Temp data from NOAA website"]
[44409,86,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H379,I379+1,1)","v":14},"Temp data from NOAA website"]
[44439,86,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H380,I380+1,1)","v":15},"Temp data from NOAA website"]
[44427,88,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H381,I381+1,1)","v":16},"Temp data from NOAA website"]
[44416,89,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H382,I382+1,1)","v":17},"Temp data from NOAA website"]
[44438,87,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H383,I383+1,1)","v":18},"Temp data from NOAA website"]
[44431,92,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H384,I384+1,1)","v":19},"Temp data from NOAA website"]
[44417,91,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H385,I385+1,1)","v":20},"Temp data from NOAA website"]
[44430,92,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H386,I386+1,1)","v":21},"Temp data from NOAA website"]
[44429,90,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H387,I387+1,1)","v":22},"Temp data from NOAA website"]
[44436,91,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H388,I388+1,1)","v":23},"Temp data from NOAA website"]
[44420,92,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H389,I389+1,1)","v":24},"Temp data from NOAA website"]
[44432,93,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H390,I390+1,1)","v":25},"Temp data from NOAA website"]
[44433,93,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H391,I391+1,1)","v":26},"Temp data from NOAA website"]
[44434,94,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H392,I392+1,1)","v":27},"Temp data from NOAA website"]
[44435,91,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H393,I393+1,1)","v":28},"Temp data from NOAA website"]
[44437,92,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H394,I394+1,1)","v":29},"Temp data from NOAA website"]
[44419,92,74,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":83},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H395,I395+1,1)","v":30},"Temp data from NOAA website"]
[44418,92,77,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H396,I396+1,1)","v":31},"Temp data from NOAA website"]
[44462,75,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H397,I397+1,1)","v":1},"Temp data from NOAA website"]
[44461,74,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H398,I398+1,1)","v":2},"Temp data from NOAA website"]
[44464,77,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H399,I399+1,1)","v":3},"Temp data from NOAA website"]
[44463,81,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H400,I400+1,1)","v":4},"Temp data from NOAA website"]
[44465,84,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H401,I401+1,1)","v":5},"Temp data from NOAA website"]
[44448,83,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H402,I402+1,1)","v":6},"Temp data from NOAA website"]
[44449,84,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H403,I403+1,1)","v":7},"Temp data from NOAA website"]
[44460,78,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H404,I404+1,1)","v":8},"Temp data from NOAA website"]
[44444,82,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H405,I405+1,1)","v":9},"Temp data from NOAA website"]
[44442,84,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H406,I406+1,1)","v":10},"Temp data from NOAA website"]
[44441,84,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H407,I407+1,1)","v":11},"Temp data from NOAA website"]
[44445,87,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H408,I408+1,1)","v":12},"Temp data from NOAA website"]
[44447,85,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H409,I409+1,1)","v":13},"Temp data from NOAA website"]
[44446,87,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H410,I410+1,1)","v":14},"Temp data from NOAA website"]
[44456,80,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H411,I411+1,1)","v":15},"Temp data from NOAA website"]
[44455,85,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H412,I412+1,1)","v":16},"Temp data from NOAA website"]
[44467,89,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H413,I413+1,1)","v":17},"Temp data from NOAA website"]
[44458,80,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H414,I414+1,1)","v":18},"Temp data from NOAA website"]
[44454,85,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H415,I415+1,1)","v":19},"Temp data from NOAA website"]
[44468,88,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H416,I416+1,1)","v":20},"Temp data from NOAA website"]
[44469,82,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H417,I417+1,1)","v":21},"Temp data from NOAA website"]
[44443,86,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H418,I418+1,1)","v":22},"Temp data from NOAA website"]
[44450,86,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H419,I419+1,1)","v":23},"Temp data from NOAA website"]
[44451,86,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H420,I420+1,1)","v":24},"Temp data from NOAA website"]
[44466,90,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H421,I421+1,1)","v":25},"Temp data from NOAA website"]
[44440,86,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H422,I422+1,1)","v":26},"Temp data from NOAA website"]
[44452,90,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H423,I423+1,1)","v":27},"Temp data from NOAA website"]
[44457,88,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H424,I424+1,1)","v":28},"Temp data from NOAA website"]
[44459,87,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H425,I425+1,1)","v":29},"Temp data from NOAA website"]
[44453,91,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H426,I426+1,1)","v":30},"Temp data from NOAA website"]
[44499,60,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H427,I427+1,1)","v":1},"Temp data from NOAA website"]
[44495,65,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H428,I428+1,1)","v":2},"Temp data from NOAA website"]
[44500,67,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H429,I429+1,1)","v":3},"Temp data from NOAA website"]
[44486,71,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H430,I430+1,1)","v":4},"Temp data from NOAA website"]
[44492,61,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H431,I431+1,1)","v":5},"Temp data from NOAA website"]
[44485,68,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H432,I432+1,1)","v":6},"Temp data from NOAA website"]
[44487,72,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H433,I433+1,1)","v":7},"Temp data from NOAA website"]
[44491,68,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H434,I434+1,1)","v":8},"Temp data from NOAA website"]
[44498,59,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H435,I435+1,1)","v":9},"Temp data from NOAA website"]
[44488,73,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H436,I436+1,1)","v":10},"Temp data from NOAA website"]
[44494,63,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H437,I437+1,1)","v":11},"Temp data from NOAA website"]
[44496,70,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H438,I438+1,1)","v":12},"Temp data from NOAA website"]
[44497,65,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H439,I439+1,1)","v":13},"Temp data from NOAA website"]
[44490,69,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H440,I440+1,1)","v":14},"Temp data from NOAA website"]
[44489,78,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.3000000000000007},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H441,I441+1,1)","v":15},"Temp data from NOAA website"]
[44484,76,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H442,I442+1,1)","v":16},"Temp data from NOAA website"]
[44481,80,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H443,I443+1,1)","v":17},"Temp data from NOAA website"]
[44474,81,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H444,I444+1,1)","v":18},"Temp data from NOAA website"]
[44473,83,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.0999999999999996},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H445,I445+1,1)","v":19},"Temp data from NOAA website"]
[44476,79,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H446,I446+1,1)","v":20},"Temp data from NOAA website"]
[44493,81,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H447,I447+1,1)","v":21},"Temp data from NOAA website"]
[44475,79,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H448,I448+1,1)","v":22},"Temp data from NOAA website"]
[44480,83,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H449,I449+1,1)","v":23},"Temp data from NOAA website"]
[44471,74,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H450,I450+1,1)","v":24},"Temp data from NOAA website"]
[44472,81,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H451,I451+1,1)","v":25},"Temp data from NOAA website"]
[44477,85,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H452,I452+1,1)","v":26},"Temp data from NOAA website"]
[44470,81,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H453,I453+1,1)","v":27},"Temp data from NOAA website"]
[44482,85,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H454,I454+1,1)","v":28},"Temp data from NOAA website"]
[44478,87,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H455,I455+1,1)","v":29},"Temp data from NOAA website"]
[44479,88,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H456,I456+1,1)","v":30},"Temp data from NOAA website"]
[44483,86,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H457,I457+1,1)","v":31},"Temp data from NOAA website"]
[44526,40,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":32},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":33},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H458,I458+1,1)","v":1},"Temp data from NOAA website"]
[44522,46,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H459,I459+1,1)","v":2},"Temp data from NOAA website"]
[44523,49,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H460,I460+1,1)","v":3},"Temp data from NOAA website"]
[44513,46,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H461,I461+1,1)","v":4},"Temp data from NOAA website"]
[44519,48,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H462,I462+1,1)","v":5},"Temp data from NOAA website"]
[44529,51,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H463,I463+1,1)","v":6},"Temp data from NOAA website"]
[44504,54,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H464,I464+1,1)","v":7},"Temp data from NOAA website"]
[44503,53,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H465,I465+1,1)","v":8},"Temp data from NOAA website"]
[44525,55,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H466,I466+1,1)","v":9},"Temp data from NOAA website"]
[44505,58,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H467,I467+1,1)","v":10},"Temp data from NOAA website"]
[44518,53,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H468,I468+1,1)","v":11},"Temp data from NOAA website"]
[44528,56,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H469,I469+1,1)","v":12},"Temp data from NOAA website"]
[44527,56,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H470,I470+1,1)","v":13},"Temp data from NOAA website"]
[44506,61,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H471,I471+1,1)","v":14},"Temp data from NOAA website"]
[44515,58,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H472,I472+1,1)","v":15},"Temp data from NOAA website"]
[44501,56,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.899999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H473,I473+1,1)","v":16},"Temp data from NOAA website"]
[44520,55,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H474,I474+1,1)","v":17},"Temp data from NOAA website"]
[44502,54,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H475,I475+1,1)","v":18},"Temp data from NOAA website"]
[44512,56,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H476,I476+1,1)","v":19},"Temp data from NOAA website"]
[44521,56,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H477,I477+1,1)","v":20},"Temp data from NOAA website"]
[44514,60,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H478,I478+1,1)","v":21},"Temp data from NOAA website"]
[44530,63,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H479,I479+1,1)","v":22},"Temp data from NOAA website"]
[44507,65,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H480,I480+1,1)","v":23},"Temp data from NOAA website"]
[44524,62,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H481,I481+1,1)","v":24},"Temp data from NOAA website"]
[44516,66,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H482,I482+1,1)","v":25},"Temp data from NOAA website"]
[44509,66,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H483,I483+1,1)","v":26},"Temp data from NOAA website"]
[44508,71,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H484,I484+1,1)","v":27},"Temp data from NOAA website"]
[44511,63,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H485,I485+1,1)","v":28},"Temp data from NOAA website"]
[44517,68,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H486,I486+1,1)","v":29},"Temp data from NOAA website"]
[44510,69,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H487,I487+1,1)","v":30},"Temp data from NOAA website"]
[44537,38,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":54.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H488,I488+1,1)","v":1},"Temp data from NOAA website"]
[44550,45,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":30},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":46.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H489,I489+1,1)","v":2},"Temp data from NOAA website"]
[44549,44,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":42.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H490,I490+1,1)","v":3},"Temp data from NOAA website"]
[44552,46,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":40.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H491,I491+1,1)","v":4},"Temp data from NOAA website"]
[44542,50,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":38.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H492,I492+1,1)","v":5},"Temp data from NOAA website"]
[44551,51,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H493,I493+1,1)","v":6},"Temp data from NOAA website"]
[44538,51,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":35.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H494,I494+1,1)","v":7},"Temp data from NOAA website"]
[44543,54,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":34.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H495,I495+1,1)","v":8},"Temp data from NOAA website"]
[44553,56,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H496,I496+1,1)","v":9},"Temp data from NOAA website"]
[44536,60,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":32.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H497,I497+1,1)","v":10},"Temp data from NOAA website"]
[44548,58,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H498,I498+1,1)","v":11},"Temp data from NOAA website"]
[44539,57,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H499,I499+1,1)","v":12},"Temp data from NOAA website"]
[44547,52,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H500,I500+1,1)","v":13},"Temp data from NOAA website"]
[44531,59,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H501,I501+1,1)","v":14},"Temp data from NOAA website"]
[44559,55,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H502,I502+1,1)","v":15},"Temp data from NOAA website"]
[44541,69,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H503,I503+1,1)","v":16},"Temp data from NOAA website"]
[44560,54,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H504,I504+1,1)","v":17},"Temp data from NOAA website"]
[44544,66,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H505,I505+1,1)","v":18},"Temp data from NOAA website"]
[44534,61,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H506,I506+1,1)","v":19},"Temp data from NOAA website"]
[44556,68,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H507,I507+1,1)","v":20},"Temp data from NOAA website"]
[44532,72,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H508,I508+1,1)","v":21},"Temp data from NOAA website"]
[44546,65,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H509,I509+1,1)","v":22},"Temp data from NOAA website"]
[44533,72,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H510,I510+1,1)","v":23},"Temp data from NOAA website"]
[44535,67,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H511,I511+1,1)","v":24},"Temp data from NOAA website"]
[44561,66,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H512,I512+1,1)","v":25},"Temp data from NOAA website"]
[44554,65,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H513,I513+1,1)","v":26},"Temp data from NOAA website"]
[44558,68,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H514,I514+1,1)","v":27},"Temp data from NOAA website"]
[44555,74,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H515,I515+1,1)","v":28},"Temp data from NOAA website"]
[44545,64,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H516,I516+1,1)","v":29},"Temp data from NOAA website"]
[44557,73,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H517,I517+1,1)","v":30},"Temp data from NOAA website"]
[44540,73,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2021},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H518,I518+1,1)","v":31},"Temp data from NOAA website"]
[44568,22,9,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":15.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":49.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":55.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H519,I519+1,1)","v":1},"Temp data from NOAA website"]
[44581,25,13,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":19},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":46},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":49.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H520,I520+1,1)","v":2},"Temp data from NOAA website"]
[44582,29,11,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":20},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H521,I521+1,1)","v":3},"Temp data from NOAA website"]
[44587,29,12,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":20.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":44.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":44},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H522,I522+1,1)","v":4},"Temp data from NOAA website"]
[44567,30,14,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":22},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":43},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":42.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H523,I523+1,1)","v":5},"Temp data from NOAA website"]
[44590,36,9,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":22.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":42.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":40.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H524,I524+1,1)","v":6},"Temp data from NOAA website"]
[44583,38,11,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":24.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":40.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":38.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H525,I525+1,1)","v":7},"Temp data from NOAA website"]
[44564,33,20,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":26.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":38.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H526,I526+1,1)","v":8},"Temp data from NOAA website"]
[44589,38,16,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":27},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":38},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":36.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H527,I527+1,1)","v":9},"Temp data from NOAA website"]
[44586,36,20,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":28},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":37},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":35.299999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H528,I528+1,1)","v":10},"Temp data from NOAA website"]
[44588,38,19,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":28.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":36.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":34.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H529,I529+1,1)","v":11},"Temp data from NOAA website"]
[44565,36,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":30},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":35},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.700000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H530,I530+1,1)","v":12},"Temp data from NOAA website"]
[44563,37,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":31},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":34},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H531,I531+1,1)","v":13},"Temp data from NOAA website"]
[44569,46,16,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":31},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":34},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":32.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H532,I532+1,1)","v":14},"Temp data from NOAA website"]
[44571,42,20,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":31},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":34},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H533,I533+1,1)","v":15},"Temp data from NOAA website"]
[44577,38,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":32},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":33},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H534,I534+1,1)","v":16},"Temp data from NOAA website"]
[44572,43,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":32.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H535,I535+1,1)","v":17},"Temp data from NOAA website"]
[44580,47,21,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":34},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":31},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H536,I536+1,1)","v":18},"Temp data from NOAA website"]
[44591,50,20,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":30},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H537,I537+1,1)","v":19},"Temp data from NOAA website"]
[44576,40,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H538,I538+1,1)","v":20},"Temp data from NOAA website"]
[44578,46,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H539,I539+1,1)","v":21},"Temp data from NOAA website"]
[44570,49,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H540,I540+1,1)","v":22},"Temp data from NOAA website"]
[44575,47,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H541,I541+1,1)","v":23},"Temp data from NOAA website"]
[44584,51,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H542,I542+1,1)","v":24},"Temp data from NOAA website"]
[44566,47,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H543,I543+1,1)","v":25},"Temp data from NOAA website"]
[44592,53,23,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H544,I544+1,1)","v":26},"Temp data from NOAA website"]
[44579,54,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H545,I545+1,1)","v":27},"Temp data from NOAA website"]
[44585,52,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H546,I546+1,1)","v":28},"Temp data from NOAA website"]
[44573,53,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H547,I547+1,1)","v":29},"Temp data from NOAA website"]
[44574,57,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H548,I548+1,1)","v":30},"Temp data from NOAA website"]
[44562,63,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H549,I549+1,1)","v":31},"Temp data from NOAA website"]
[44595,26,21,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":23.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":41.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":53},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H550,I550+1,1)","v":1},"Temp data from NOAA website"]
[44596,30,17,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":23.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":41.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":44.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H551,I551+1,1)","v":2},"Temp data from NOAA website"]
[44597,30,17,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":23.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":41.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":41.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H552,I552+1,1)","v":3},"Temp data from NOAA website"]
[44605,40,16,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":28},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":37},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":39.299999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H553,I553+1,1)","v":4},"Temp data from NOAA website"]
[44598,40,17,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":28.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":36.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H554,I554+1,1)","v":5},"Temp data from NOAA website"]
[44610,38,19,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":28.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":36.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":35.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H555,I555+1,1)","v":6},"Temp data from NOAA website"]
[44617,32,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":28.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":36.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":34.299999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H556,I556+1,1)","v":7},"Temp data from NOAA website"]
[44615,33,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":29},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":36},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H557,I557+1,1)","v":8},"Temp data from NOAA website"]
[44616,33,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":29},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H558,I558+1,1)","v":9},"Temp data from NOAA website"]
[44604,42,19,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":30.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":34.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H559,I559+1,1)","v":10},"Temp data from NOAA website"]
[44618,37,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":31},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":34},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H560,I560+1,1)","v":11},"Temp data from NOAA website"]
[44606,46,20,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H561,I561+1,1)","v":12},"Temp data from NOAA website"]
[44599,44,23,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":31.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H562,I562+1,1)","v":13},"Temp data from NOAA website"]
[44611,42,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H563,I563+1,1)","v":14},"Temp data from NOAA website"]
[44600,49,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H564,I564+1,1)","v":15},"Temp data from NOAA website"]
[44594,52,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H565,I565+1,1)","v":16},"Temp data from NOAA website"]
[44619,50,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H566,I566+1,1)","v":17},"Temp data from NOAA website"]
[44602,54,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H567,I567+1,1)","v":18},"Temp data from NOAA website"]
[44620,58,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H568,I568+1,1)","v":19},"Temp data from NOAA website"]
[44601,58,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H569,I569+1,1)","v":20},"Temp data from NOAA website"]
[44607,63,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H570,I570+1,1)","v":21},"Temp data from NOAA website"]
[44612,60,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H571,I571+1,1)","v":22},"Temp data from NOAA website"]
[44609,65,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.399999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H572,I572+1,1)","v":23},"Temp data from NOAA website"]
[44603,57,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H573,I573+1,1)","v":24},"Temp data from NOAA website"]
[44593,64,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H574,I574+1,1)","v":25},"Temp data from NOAA website"]
[44614,66,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H575,I575+1,1)","v":26},"Temp data from NOAA website"]
[44613,61,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H576,I576+1,1)","v":27},"Temp data from NOAA website"]
[44608,66,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H577,I577+1,1)","v":28},"Temp data from NOAA website"]
[44632,35,19,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":27},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":38},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":41.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H578,I578+1,1)","v":1},"Temp data from NOAA website"]
[44631,41,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":34.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":30.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.799999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H579,I579+1,1)","v":2},"Temp data from NOAA website"]
[44628,43,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H580,I580+1,1)","v":3},"Temp data from NOAA website"]
[44647,50,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H581,I581+1,1)","v":4},"Temp data from NOAA website"]
[44629,54,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H582,I582+1,1)","v":5},"Temp data from NOAA website"]
[44651,47,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H583,I583+1,1)","v":6},"Temp data from NOAA website"]
[44630,57,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H584,I584+1,1)","v":7},"Temp data from NOAA website"]
[44633,59,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H585,I585+1,1)","v":8},"Temp data from NOAA website"]
[44644,50,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H586,I586+1,1)","v":9},"Temp data from NOAA website"]
[44645,62,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H587,I587+1,1)","v":10},"Temp data from NOAA website"]
[44648,58,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H588,I588+1,1)","v":11},"Temp data from NOAA website"]
[44634,64,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H589,I589+1,1)","v":12},"Temp data from NOAA website"]
[44639,60,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H590,I590+1,1)","v":13},"Temp data from NOAA website"]
[44646,61,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H591,I591+1,1)","v":14},"Temp data from NOAA website"]
[44640,69,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H592,I592+1,1)","v":15},"Temp data from NOAA website"]
[44621,71,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.100000000000001},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H593,I593+1,1)","v":16},"Temp data from NOAA website"]
[44643,56,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H594,I594+1,1)","v":17},"Temp data from NOAA website"]
[44623,66,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.399999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H595,I595+1,1)","v":18},"Temp data from NOAA website"]
[44624,68,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H596,I596+1,1)","v":19},"Temp data from NOAA website"]
[44642,55,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H597,I597+1,1)","v":20},"Temp data from NOAA website"]
[44627,70,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H598,I598+1,1)","v":21},"Temp data from NOAA website"]
[44636,71,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H599,I599+1,1)","v":22},"Temp data from NOAA website"]
[44638,63,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H600,I600+1,1)","v":23},"Temp data from NOAA website"]
[44622,77,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H601,I601+1,1)","v":24},"Temp data from NOAA website"]
[44635,69,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9.1999999999999993},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H602,I602+1,1)","v":25},"Temp data from NOAA website"]
[44637,73,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H603,I603+1,1)","v":26},"Temp data from NOAA website"]
[44641,71,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H604,I604+1,1)","v":27},"Temp data from NOAA website"]
[44650,71,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H605,I605+1,1)","v":28},"Temp data from NOAA website"]
[44649,74,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H606,I606+1,1)","v":29},"Temp data from NOAA website"]
[44625,71,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H607,I607+1,1)","v":30},"Temp data from NOAA website"]
[44626,70,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H608,I608+1,1)","v":31},"Temp data from NOAA website"]
[44659,45,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H609,I609+1,1)","v":1},"Temp data from NOAA website"]
[44652,54,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H610,I610+1,1)","v":2},"Temp data from NOAA website"]
[44670,58,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.899999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H611,I611+1,1)","v":3},"Temp data from NOAA website"]
[44668,51,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.399999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H612,I612+1,1)","v":4},"Temp data from NOAA website"]
[44658,58,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H613,I613+1,1)","v":5},"Temp data from NOAA website"]
[44660,64,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H614,I614+1,1)","v":6},"Temp data from NOAA website"]
[44654,64,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H615,I615+1,1)","v":7},"Temp data from NOAA website"]
[44665,63,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H616,I616+1,1)","v":8},"Temp data from NOAA website"]
[44669,59,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H617,I617+1,1)","v":9},"Temp data from NOAA website"]
[44666,59,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H618,I618+1,1)","v":10},"Temp data from NOAA website"]
[44653,68,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H619,I619+1,1)","v":11},"Temp data from NOAA website"]
[44671,59,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H620,I620+1,1)","v":12},"Temp data from NOAA website"]
[44655,58,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9.6999999999999993},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H621,I621+1,1)","v":13},"Temp data from NOAA website"]
[44677,63,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.8000000000000007},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H622,I622+1,1)","v":14},"Temp data from NOAA website"]
[44678,69,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H623,I623+1,1)","v":15},"Temp data from NOAA website"]
[44667,63,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H624,I624+1,1)","v":16},"Temp data from NOAA website"]
[44657,67,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H625,I625+1,1)","v":17},"Temp data from NOAA website"]
[44661,77,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H626,I626+1,1)","v":18},"Temp data from NOAA website"]
[44679,72,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H627,I627+1,1)","v":19},"Temp data from NOAA website"]
[44676,69,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H628,I628+1,1)","v":20},"Temp data from NOAA website"]
[44664,73,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H629,I629+1,1)","v":21},"Temp data from NOAA website"]
[44656,69,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H630,I630+1,1)","v":22},"Temp data from NOAA website"]
[44672,72,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H631,I631+1,1)","v":23},"Temp data from NOAA website"]
[44662,71,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H632,I632+1,1)","v":24},"Temp data from NOAA website"]
[44681,75,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H633,I633+1,1)","v":25},"Temp data from NOAA website"]
[44663,79,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H634,I634+1,1)","v":26},"Temp data from NOAA website"]
[44680,80,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H635,I635+1,1)","v":27},"Temp data from NOAA website"]
[44673,80,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H636,I636+1,1)","v":28},"Temp data from NOAA website"]
[44674,80,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H637,I637+1,1)","v":29},"Temp data from NOAA website"]
[44675,80,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H638,I638+1,1)","v":30},"Temp data from NOAA website"]
[44685,62,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H639,I639+1,1)","v":1},"Temp data from NOAA website"]
[44683,71,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H640,I640+1,1)","v":2},"Temp data from NOAA website"]
[44687,64,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H641,I641+1,1)","v":3},"Temp data from NOAA website"]
[44708,66,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H642,I642+1,1)","v":4},"Temp data from NOAA website"]
[44686,67,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H643,I643+1,1)","v":5},"Temp data from NOAA website"]
[44703,66,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H644,I644+1,1)","v":6},"Temp data from NOAA website"]
[44689,75,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H645,I645+1,1)","v":7},"Temp data from NOAA website"]
[44688,73,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H646,I646+1,1)","v":8},"Temp data from NOAA website"]
[44704,71,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H647,I647+1,1)","v":9},"Temp data from NOAA website"]
[44705,73,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H648,I648+1,1)","v":10},"Temp data from NOAA website"]
[44682,77,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H649,I649+1,1)","v":11},"Temp data from NOAA website"]
[44709,78,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H650,I650+1,1)","v":12},"Temp data from NOAA website"]
[44707,73,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H651,I651+1,1)","v":13},"Temp data from NOAA website"]
[44684,77,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H652,I652+1,1)","v":14},"Temp data from NOAA website"]
[44698,86,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H653,I653+1,1)","v":15},"Temp data from NOAA website"]
[44697,83,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H654,I654+1,1)","v":16},"Temp data from NOAA website"]
[44702,84,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H655,I655+1,1)","v":17},"Temp data from NOAA website"]
[44710,85,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H656,I656+1,1)","v":18},"Temp data from NOAA website"]
[44699,87,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H657,I657+1,1)","v":19},"Temp data from NOAA website"]
[44690,82,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H658,I658+1,1)","v":20},"Temp data from NOAA website"]
[44696,87,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H659,I659+1,1)","v":21},"Temp data from NOAA website"]
[44706,83,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H660,I660+1,1)","v":22},"Temp data from NOAA website"]
[44700,87,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H661,I661+1,1)","v":23},"Temp data from NOAA website"]
[44694,89,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H662,I662+1,1)","v":24},"Temp data from NOAA website"]
[44695,89,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H663,I663+1,1)","v":25},"Temp data from NOAA website"]
[44691,89,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H664,I664+1,1)","v":26},"Temp data from NOAA website"]
[44711,89,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H665,I665+1,1)","v":27},"Temp data from NOAA website"]
[44693,93,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H666,I666+1,1)","v":28},"Temp data from NOAA website"]
[44712,92,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H667,I667+1,1)","v":29},"Temp data from NOAA website"]
[44692,92,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H668,I668+1,1)","v":30},"Temp data from NOAA website"]
[44701,91,74,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H669,I669+1,1)","v":31},"Temp data from NOAA website"]
[44715,83,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H670,I670+1,1)","v":1},"Temp data from NOAA website"]
[44740,82,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H671,I671+1,1)","v":2},"Temp data from NOAA website"]
[44741,88,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H672,I672+1,1)","v":3},"Temp data from NOAA website"]
[44714,80,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H673,I673+1,1)","v":4},"Temp data from NOAA website"]
[44716,86,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H674,I674+1,1)","v":5},"Temp data from NOAA website"]
[44731,86,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H675,I675+1,1)","v":6},"Temp data from NOAA website"]
[44739,84,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H676,I676+1,1)","v":7},"Temp data from NOAA website"]
[44721,84,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H677,I677+1,1)","v":8},"Temp data from NOAA website"]
[44722,84,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H678,I678+1,1)","v":9},"Temp data from NOAA website"]
[44718,78,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H679,I679+1,1)","v":10},"Temp data from NOAA website"]
[44738,83,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H680,I680+1,1)","v":11},"Temp data from NOAA website"]
[44717,87,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H681,I681+1,1)","v":12},"Temp data from NOAA website"]
[44730,88,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H682,I682+1,1)","v":13},"Temp data from NOAA website"]
[44720,85,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H683,I683+1,1)","v":14},"Temp data from NOAA website"]
[44732,94,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H684,I684+1,1)","v":15},"Temp data from NOAA website"]
[44742,94,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H685,I685+1,1)","v":16},"Temp data from NOAA website"]
[44719,84,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H686,I686+1,1)","v":17},"Temp data from NOAA website"]
[44723,88,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H687,I687+1,1)","v":18},"Temp data from NOAA website"]
[44736,92,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H688,I688+1,1)","v":19},"Temp data from NOAA website"]
[44733,96,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H689,I689+1,1)","v":20},"Temp data from NOAA website"]
[44713,89,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H690,I690+1,1)","v":21},"Temp data from NOAA website"]
[44735,92,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H691,I691+1,1)","v":22},"Temp data from NOAA website"]
[44729,91,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H692,I692+1,1)","v":23},"Temp data from NOAA website"]
[44737,96,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H693,I693+1,1)","v":24},"Temp data from NOAA website"]
[44734,97,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H694,I694+1,1)","v":25},"Temp data from NOAA website"]
[44724,96,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H695,I695+1,1)","v":26},"Temp data from NOAA website"]
[44727,99,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":86},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H696,I696+1,1)","v":27},"Temp data from NOAA website"]
[44728,98,74,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":86},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H697,I697+1,1)","v":28},"Temp data from NOAA website"]
[44726,99,79,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":89},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H698,I698+1,1)","v":29},"Temp data from NOAA website"]
[44725,100,81,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":90.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H699,I699+1,1)","v":30},"Temp data from NOAA website"]
[44772,80,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H700,I700+1,1)","v":1},"Temp data from NOAA website"]
[44773,82,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H701,I701+1,1)","v":2},"Temp data from NOAA website"]
[44753,93,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H702,I702+1,1)","v":3},"Temp data from NOAA website"]
[44755,92,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H703,I703+1,1)","v":4},"Temp data from NOAA website"]
[44759,84,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H704,I704+1,1)","v":5},"Temp data from NOAA website"]
[44771,87,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H705,I705+1,1)","v":6},"Temp data from NOAA website"]
[44752,90,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H706,I706+1,1)","v":7},"Temp data from NOAA website"]
[44756,95,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H707,I707+1,1)","v":8},"Temp data from NOAA website"]
[44754,91,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H708,I708+1,1)","v":9},"Temp data from NOAA website"]
[44761,91,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H709,I709+1,1)","v":10},"Temp data from NOAA website"]
[44770,88,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H710,I710+1,1)","v":11},"Temp data from NOAA website"]
[44757,94,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H711,I711+1,1)","v":12},"Temp data from NOAA website"]
[44760,90,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H712,I712+1,1)","v":13},"Temp data from NOAA website"]
[44767,85,75,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H713,I713+1,1)","v":14},"Temp data from NOAA website"]
[44763,95,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H714,I714+1,1)","v":15},"Temp data from NOAA website"]
[44751,91,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H715,I715+1,1)","v":16},"Temp data from NOAA website"]
[44764,96,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H716,I716+1,1)","v":17},"Temp data from NOAA website"]
[44768,90,74,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H717,I717+1,1)","v":18},"Temp data from NOAA website"]
[44744,93,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H718,I718+1,1)","v":19},"Temp data from NOAA website"]
[44765,95,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H719,I719+1,1)","v":20},"Temp data from NOAA website"]
[44745,92,74,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":83},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H720,I720+1,1)","v":21},"Temp data from NOAA website"]
[44746,94,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":83},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H721,I721+1,1)","v":22},"Temp data from NOAA website"]
[44758,97,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":83.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H722,I722+1,1)","v":23},"Temp data from NOAA website"]
[44743,94,74,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H723,I723+1,1)","v":24},"Temp data from NOAA website"]
[44769,93,75,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H724,I724+1,1)","v":25},"Temp data from NOAA website"]
[44766,97,75,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":86},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H725,I725+1,1)","v":26},"Temp data from NOAA website"]
[44750,95,78,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":86.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H726,I726+1,1)","v":27},"Temp data from NOAA website"]
[44749,99,75,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":87},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H727,I727+1,1)","v":28},"Temp data from NOAA website"]
[44747,100,76,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":88},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H728,I728+1,1)","v":29},"Temp data from NOAA website"]
[44762,98,79,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":88.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H729,I729+1,1)","v":30},"Temp data from NOAA website"]
[44748,100,78,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":89},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H730,I730+1,1)","v":31},"Temp data from NOAA website"]
[44789,74,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H731,I731+1,1)","v":1},"Temp data from NOAA website"]
[44786,86,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H732,I732+1,1)","v":2},"Temp data from NOAA website"]
[44804,88,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H733,I733+1,1)","v":3},"Temp data from NOAA website"]
[44791,87,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H734,I734+1,1)","v":4},"Temp data from NOAA website"]
[44792,87,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H735,I735+1,1)","v":5},"Temp data from NOAA website"]
[44793,88,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H736,I736+1,1)","v":6},"Temp data from NOAA website"]
[44784,87,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H737,I737+1,1)","v":7},"Temp data from NOAA website"]
[44785,86,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H738,I738+1,1)","v":8},"Temp data from NOAA website"]
[44790,86,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H739,I739+1,1)","v":9},"Temp data from NOAA website"]
[44797,89,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H740,I740+1,1)","v":10},"Temp data from NOAA website"]
[44796,88,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H741,I741+1,1)","v":11},"Temp data from NOAA website"]
[44795,88,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H742,I742+1,1)","v":12},"Temp data from NOAA website"]
[44783,87,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H743,I743+1,1)","v":13},"Temp data from NOAA website"]
[44787,86,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H744,I744+1,1)","v":14},"Temp data from NOAA website"]
[44788,86,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H745,I745+1,1)","v":15},"Temp data from NOAA website"]
[44794,88,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H746,I746+1,1)","v":16},"Temp data from NOAA website"]
[44777,81,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H747,I747+1,1)","v":17},"Temp data from NOAA website"]
[44803,91,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H748,I748+1,1)","v":18},"Temp data from NOAA website"]
[44798,92,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H749,I749+1,1)","v":19},"Temp data from NOAA website"]
[44800,93,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H750,I750+1,1)","v":20},"Temp data from NOAA website"]
[44799,93,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H751,I751+1,1)","v":21},"Temp data from NOAA website"]
[44782,88,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H752,I752+1,1)","v":22},"Temp data from NOAA website"]
[44801,91,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H753,I753+1,1)","v":23},"Temp data from NOAA website"]
[44778,89,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H754,I754+1,1)","v":24},"Temp data from NOAA website"]
[44775,91,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H755,I755+1,1)","v":25},"Temp data from NOAA website"]
[44779,91,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H756,I756+1,1)","v":26},"Temp data from NOAA website"]
[44802,92,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H757,I757+1,1)","v":27},"Temp data from NOAA website"]
[44780,92,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H758,I758+1,1)","v":28},"Temp data from NOAA website"]
[44781,92,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H759,I759+1,1)","v":29},"Temp data from NOAA website"]
[44776,93,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":83},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H760,I760+1,1)","v":30},"Temp data from NOAA website"]
[44774,92,76,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H761,I761+1,1)","v":31},"Temp data from NOAA website"]
[44832,71,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H762,I762+1,1)","v":1},"Temp data from NOAA website"]
[44833,73,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H763,I763+1,1)","v":2},"Temp data from NOAA website"]
[44834,76,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H764,I764+1,1)","v":3},"Temp data from NOAA website"]
[44831,79,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H765,I765+1,1)","v":4},"Temp data from NOAA website"]
[44830,77,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H766,I766+1,1)","v":5},"Temp data from NOAA website"]
[44826,75,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H767,I767+1,1)","v":6},"Temp data from NOAA website"]
[44816,83,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H768,I768+1,1)","v":7},"Temp data from NOAA website"]
[44827,77,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H769,I769+1,1)","v":8},"Temp data from NOAA website"]
[44815,80,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H770,I770+1,1)","v":9},"Temp data from NOAA website"]
[44818,86,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H771,I771+1,1)","v":10},"Temp data from NOAA website"]
[44817,86,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H772,I772+1,1)","v":11},"Temp data from NOAA website"]
[44829,84,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H773,I773+1,1)","v":12},"Temp data from NOAA website"]
[44813,86,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H774,I774+1,1)","v":13},"Temp data from NOAA website"]
[44819,87,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H775,I775+1,1)","v":14},"Temp data from NOAA website"]
[44805,86,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H776,I776+1,1)","v":15},"Temp data from NOAA website"]
[44806,82,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H777,I777+1,1)","v":16},"Temp data from NOAA website"]
[44812,85,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H778,I778+1,1)","v":17},"Temp data from NOAA website"]
[44820,88,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H779,I779+1,1)","v":18},"Temp data from NOAA website"]
[44821,87,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H780,I780+1,1)","v":19},"Temp data from NOAA website"]
[44811,86,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H781,I781+1,1)","v":20},"Temp data from NOAA website"]
[44807,80,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H782,I782+1,1)","v":21},"Temp data from NOAA website"]
[44828,91,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H783,I783+1,1)","v":22},"Temp data from NOAA website"]
[44808,84,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H784,I784+1,1)","v":23},"Temp data from NOAA website"]
[44814,86,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H785,I785+1,1)","v":24},"Temp data from NOAA website"]
[44810,86,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H786,I786+1,1)","v":25},"Temp data from NOAA website"]
[44822,91,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H787,I787+1,1)","v":26},"Temp data from NOAA website"]
[44809,87,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H788,I788+1,1)","v":27},"Temp data from NOAA website"]
[44823,96,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H789,I789+1,1)","v":28},"Temp data from NOAA website"]
[44825,100,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H790,I790+1,1)","v":29},"Temp data from NOAA website"]
[44824,100,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H791,I791+1,1)","v":30},"Temp data from NOAA website"]
[44852,55,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H792,I792+1,1)","v":1},"Temp data from NOAA website"]
[44853,59,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H793,I793+1,1)","v":2},"Temp data from NOAA website"]
[44851,55,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H794,I794+1,1)","v":3},"Temp data from NOAA website"]
[44854,70,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H795,I795+1,1)","v":4},"Temp data from NOAA website"]
[44861,68,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H796,I796+1,1)","v":5},"Temp data from NOAA website"]
[44842,66,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H797,I797+1,1)","v":6},"Temp data from NOAA website"]
[44862,70,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H798,I798+1,1)","v":7},"Temp data from NOAA website"]
[44843,74,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H799,I799+1,1)","v":8},"Temp data from NOAA website"]
[44860,65,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H800,I800+1,1)","v":9},"Temp data from NOAA website"]
[44847,72,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H801,I801+1,1)","v":10},"Temp data from NOAA website"]
[44848,78,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H802,I802+1,1)","v":11},"Temp data from NOAA website"]
[44838,79,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H803,I803+1,1)","v":12},"Temp data from NOAA website"]
[44839,80,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9.6999999999999993},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H804,I804+1,1)","v":13},"Temp data from NOAA website"]
[44835,78,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H805,I805+1,1)","v":14},"Temp data from NOAA website"]
[44850,73,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.3000000000000007},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H806,I806+1,1)","v":15},"Temp data from NOAA website"]
[44865,67,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H807,I807+1,1)","v":16},"Temp data from NOAA website"]
[44837,77,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H808,I808+1,1)","v":17},"Temp data from NOAA website"]
[44859,72,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H809,I809+1,1)","v":18},"Temp data from NOAA website"]
[44863,76,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.0999999999999996},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H810,I810+1,1)","v":19},"Temp data from NOAA website"]
[44855,79,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H811,I811+1,1)","v":20},"Temp data from NOAA website"]
[44841,72,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H812,I812+1,1)","v":21},"Temp data from NOAA website"]
[44849,72,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H813,I813+1,1)","v":22},"Temp data from NOAA website"]
[44844,82,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H814,I814+1,1)","v":23},"Temp data from NOAA website"]
[44846,74,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H815,I815+1,1)","v":24},"Temp data from NOAA website"]
[44836,82,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H816,I816+1,1)","v":25},"Temp data from NOAA website"]
[44840,83,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H817,I817+1,1)","v":26},"Temp data from NOAA website"]
[44864,73,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H818,I818+1,1)","v":27},"Temp data from NOAA website"]
[44856,78,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H819,I819+1,1)","v":28},"Temp data from NOAA website"]
[44845,83,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H820,I820+1,1)","v":29},"Temp data from NOAA website"]
[44858,80,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H821,I821+1,1)","v":30},"Temp data from NOAA website"]
[44857,82,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$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":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H822,I822+1,1)","v":31},"Temp data from NOAA website"]
[44884,43,13,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":28},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":37},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H823,I823+1,1)","v":1},"Temp data from NOAA website"]
[44885,41,15,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":28},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":37},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H824,I824+1,1)","v":2},"Temp data from NOAA website"]
[44883,40,21,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":30.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":34.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H825,I825+1,1)","v":3},"Temp data from NOAA website"]
[44882,43,20,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":31.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":33.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H826,I826+1,1)","v":4},"Temp data from NOAA website"]
[44878,43,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":32.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H827,I827+1,1)","v":5},"Temp data from NOAA website"]
[44881,42,23,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":32.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H828,I828+1,1)","v":6},"Temp data from NOAA website"]
[44877,36,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H829,I829+1,1)","v":7},"Temp data from NOAA website"]
[44879,47,20,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":31.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H830,I830+1,1)","v":8},"Temp data from NOAA website"]
[44886,51,16,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":31.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H831,I831+1,1)","v":9},"Temp data from NOAA website"]
[44895,45,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":30},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H832,I832+1,1)","v":10},"Temp data from NOAA website"]
[44880,45,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H833,I833+1,1)","v":11},"Temp data from NOAA website"]
[44887,59,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H834,I834+1,1)","v":12},"Temp data from NOAA website"]
[44890,54,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H835,I835+1,1)","v":13},"Temp data from NOAA website"]
[44891,56,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H836,I836+1,1)","v":14},"Temp data from NOAA website"]
[44888,62,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H837,I837+1,1)","v":15},"Temp data from NOAA website"]
[44893,50,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.899999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H838,I838+1,1)","v":16},"Temp data from NOAA website"]
[44876,55,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H839,I839+1,1)","v":17},"Temp data from NOAA website"]
[44889,51,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H840,I840+1,1)","v":18},"Temp data from NOAA website"]
[44892,62,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H841,I841+1,1)","v":19},"Temp data from NOAA website"]
[44894,63,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H842,I842+1,1)","v":20},"Temp data from NOAA website"]
[44872,65,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H843,I843+1,1)","v":21},"Temp data from NOAA website"]
[44871,71,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H844,I844+1,1)","v":22},"Temp data from NOAA website"]
[44873,65,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H845,I845+1,1)","v":23},"Temp data from NOAA website"]
[44875,72,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H846,I846+1,1)","v":24},"Temp data from NOAA website"]
[44866,76,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H847,I847+1,1)","v":25},"Temp data from NOAA website"]
[44870,71,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H848,I848+1,1)","v":26},"Temp data from NOAA website"]
[44867,76,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H849,I849+1,1)","v":27},"Temp data from NOAA website"]
[44868,78,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H850,I850+1,1)","v":28},"Temp data from NOAA website"]
[44874,79,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H851,I851+1,1)","v":29},"Temp data from NOAA website"]
[44869,81,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H852,I852+1,1)","v":30},"Temp data from NOAA website"]
[44918,9,-5,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":2},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":63},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":54.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H853,I853+1,1)","v":1},"Temp data from NOAA website"]
[44920,26,3,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":14.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":50.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":46.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H854,I854+1,1)","v":2},"Temp data from NOAA website"]
[44919,28,6,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":17},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":48},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":42.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H855,I855+1,1)","v":3},"Temp data from NOAA website"]
[44917,45,-3,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":21},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":44},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":40.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H856,I856+1,1)","v":4},"Temp data from NOAA website"]
[44922,29,20,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":24.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":40.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":38.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H857,I857+1,1)","v":5},"Temp data from NOAA website"]
[44913,37,20,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":28.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":36.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H858,I858+1,1)","v":6},"Temp data from NOAA website"]
[44921,36,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":30.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":34.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":35.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H859,I859+1,1)","v":7},"Temp data from NOAA website"]
[44914,40,23,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":31.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":33.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":34.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H860,I860+1,1)","v":8},"Temp data from NOAA website"]
[44912,36,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":32},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":33},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H861,I861+1,1)","v":9},"Temp data from NOAA website"]
[44896,44,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":32.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H862,I862+1,1)","v":10},"Temp data from NOAA website"]
[44899,41,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":34},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":31},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H863,I863+1,1)","v":11},"Temp data from NOAA website"]
[44923,52,19,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H864,I864+1,1)","v":12},"Temp data from NOAA website"]
[44916,48,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H865,I865+1,1)","v":13},"Temp data from NOAA website"]
[44911,44,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H866,I866+1,1)","v":14},"Temp data from NOAA website"]
[44915,48,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H867,I867+1,1)","v":15},"Temp data from NOAA website"]
[44910,44,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H868,I868+1,1)","v":16},"Temp data from NOAA website"]
[44900,47,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H869,I869+1,1)","v":17},"Temp data from NOAA website"]
[44898,56,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H870,I870+1,1)","v":18},"Temp data from NOAA website"]
[44905,48,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H871,I871+1,1)","v":19},"Temp data from NOAA website"]
[44926,48,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H872,I872+1,1)","v":20},"Temp data from NOAA website"]
[44906,45,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H873,I873+1,1)","v":21},"Temp data from NOAA website"]
[44907,52,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H874,I874+1,1)","v":22},"Temp data from NOAA website"]
[44897,56,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H875,I875+1,1)","v":23},"Temp data from NOAA website"]
[44901,54,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H876,I876+1,1)","v":24},"Temp data from NOAA website"]
[44903,50,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H877,I877+1,1)","v":25},"Temp data from NOAA website"]
[44908,59,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H878,I878+1,1)","v":26},"Temp data from NOAA website"]
[44904,62,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H879,I879+1,1)","v":27},"Temp data from NOAA website"]
[44902,55,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H880,I880+1,1)","v":28},"Temp data from NOAA website"]
[44909,61,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H881,I881+1,1)","v":29},"Temp data from NOAA website"]
[44925,61,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H882,I882+1,1)","v":30},"Temp data from NOAA website"]
[44924,61,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2022},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H883,I883+1,1)","v":31},"Temp data from NOAA website"]
[44957,24,19,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":21.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":43.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":55.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H884,I884+1,1)","v":1},"Temp data from NOAA website"]
[44956,31,20,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":25.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":39.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":49.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H885,I885+1,1)","v":2},"Temp data from NOAA website"]
[44940,41,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":32.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":46.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H886,I886+1,1)","v":3},"Temp data from NOAA website"]
[44939,35,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":44},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H887,I887+1,1)","v":4},"Temp data from NOAA website"]
[44952,38,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":42.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H888,I888+1,1)","v":5},"Temp data from NOAA website"]
[44947,46,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":40.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H889,I889+1,1)","v":6},"Temp data from NOAA website"]
[44951,38,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":38.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H890,I890+1,1)","v":7},"Temp data from NOAA website"]
[44950,46,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H891,I891+1,1)","v":8},"Temp data from NOAA website"]
[44934,46,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":36.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H892,I892+1,1)","v":9},"Temp data from NOAA website"]
[44935,50,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":35.299999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H893,I893+1,1)","v":10},"Temp data from NOAA website"]
[44946,46,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":34.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H894,I894+1,1)","v":11},"Temp data from NOAA website"]
[44932,51,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.700000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H895,I895+1,1)","v":12},"Temp data from NOAA website"]
[44948,43,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H896,I896+1,1)","v":13},"Temp data from NOAA website"]
[44949,47,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":32.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H897,I897+1,1)","v":14},"Temp data from NOAA website"]
[44955,48,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H898,I898+1,1)","v":15},"Temp data from NOAA website"]
[44953,53,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H899,I899+1,1)","v":16},"Temp data from NOAA website"]
[44941,53,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H900,I900+1,1)","v":17},"Temp data from NOAA website"]
[44931,51,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H901,I901+1,1)","v":18},"Temp data from NOAA website"]
[44954,52,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H902,I902+1,1)","v":19},"Temp data from NOAA website"]
[44930,54,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H903,I903+1,1)","v":20},"Temp data from NOAA website"]
[44945,51,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H904,I904+1,1)","v":21},"Temp data from NOAA website"]
[44936,60,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H905,I905+1,1)","v":22},"Temp data from NOAA website"]
[44933,55,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H906,I906+1,1)","v":23},"Temp data from NOAA website"]
[44938,62,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H907,I907+1,1)","v":24},"Temp data from NOAA website"]
[44927,57,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H908,I908+1,1)","v":25},"Temp data from NOAA website"]
[44944,57,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H909,I909+1,1)","v":26},"Temp data from NOAA website"]
[44942,59,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H910,I910+1,1)","v":27},"Temp data from NOAA website"]
[44943,64,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H911,I911+1,1)","v":28},"Temp data from NOAA website"]
[44937,65,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H912,I912+1,1)","v":29},"Temp data from NOAA website"]
[44928,66,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H913,I913+1,1)","v":30},"Temp data from NOAA website"]
[44929,67,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H914,I914+1,1)","v":31},"Temp data from NOAA website"]
[44958,32,21,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":26.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":38.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":53},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H915,I915+1,1)","v":1},"Temp data from NOAA website"]
[44960,34,20,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":27},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":38},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":44.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H916,I916+1,1)","v":2},"Temp data from NOAA website"]
[44961,39,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":30.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":34.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":41.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H917,I917+1,1)","v":3},"Temp data from NOAA website"]
[44959,37,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":31.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":33.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":39.299999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H918,I918+1,1)","v":4},"Temp data from NOAA website"]
[44974,41,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":31.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H919,I919+1,1)","v":5},"Temp data from NOAA website"]
[44967,42,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":35.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H920,I920+1,1)","v":6},"Temp data from NOAA website"]
[44975,49,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":34.299999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H921,I921+1,1)","v":7},"Temp data from NOAA website"]
[44968,50,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H922,I922+1,1)","v":8},"Temp data from NOAA website"]
[44981,49,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":32.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H923,I923+1,1)","v":9},"Temp data from NOAA website"]
[44969,58,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H924,I924+1,1)","v":10},"Temp data from NOAA website"]
[44962,56,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H925,I925+1,1)","v":11},"Temp data from NOAA website"]
[44963,63,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H926,I926+1,1)","v":12},"Temp data from NOAA website"]
[44970,64,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H927,I927+1,1)","v":13},"Temp data from NOAA website"]
[44973,59,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H928,I928+1,1)","v":14},"Temp data from NOAA website"]
[44971,58,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H929,I929+1,1)","v":15},"Temp data from NOAA website"]
[44982,56,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H930,I930+1,1)","v":16},"Temp data from NOAA website"]
[44976,56,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H931,I931+1,1)","v":17},"Temp data from NOAA website"]
[44978,62,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H932,I932+1,1)","v":18},"Temp data from NOAA website"]
[44983,56,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H933,I933+1,1)","v":19},"Temp data from NOAA website"]
[44966,64,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H934,I934+1,1)","v":20},"Temp data from NOAA website"]
[44964,57,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H935,I935+1,1)","v":21},"Temp data from NOAA website"]
[44965,59,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H936,I936+1,1)","v":22},"Temp data from NOAA website"]
[44980,68,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H937,I937+1,1)","v":23},"Temp data from NOAA website"]
[44977,70,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H938,I938+1,1)","v":24},"Temp data from NOAA website"]
[44985,69,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H939,I939+1,1)","v":25},"Temp data from NOAA website"]
[44972,71,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H940,I940+1,1)","v":26},"Temp data from NOAA website"]
[44984,74,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H941,I941+1,1)","v":27},"Temp data from NOAA website"]
[44979,73,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H942,I942+1,1)","v":28},"Temp data from NOAA website"]
[45004,43,23,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":41.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H943,I943+1,1)","v":1},"Temp data from NOAA website"]
[45003,41,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":34},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":31},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.799999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H944,I944+1,1)","v":2},"Temp data from NOAA website"]
[44999,46,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H945,I945+1,1)","v":3},"Temp data from NOAA website"]
[44998,42,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H946,I946+1,1)","v":4},"Temp data from NOAA website"]
[45000,53,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H947,I947+1,1)","v":5},"Temp data from NOAA website"]
[45005,51,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H948,I948+1,1)","v":6},"Temp data from NOAA website"]
[44996,49,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H949,I949+1,1)","v":7},"Temp data from NOAA website"]
[44997,50,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H950,I950+1,1)","v":8},"Temp data from NOAA website"]
[45006,46,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H951,I951+1,1)","v":9},"Temp data from NOAA website"]
[45002,56,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H952,I952+1,1)","v":10},"Temp data from NOAA website"]
[45013,56,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H953,I953+1,1)","v":11},"Temp data from NOAA website"]
[45014,60,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H954,I954+1,1)","v":12},"Temp data from NOAA website"]
[44995,53,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H955,I955+1,1)","v":13},"Temp data from NOAA website"]
[44989,59,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H956,I956+1,1)","v":14},"Temp data from NOAA website"]
[44988,52,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H957,I957+1,1)","v":15},"Temp data from NOAA website"]
[44994,49,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.100000000000001},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H958,I958+1,1)","v":16},"Temp data from NOAA website"]
[45012,55,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H959,I959+1,1)","v":17},"Temp data from NOAA website"]
[45001,58,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.399999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H960,I960+1,1)","v":18},"Temp data from NOAA website"]
[44993,53,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H961,I961+1,1)","v":19},"Temp data from NOAA website"]
[44992,55,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H962,I962+1,1)","v":20},"Temp data from NOAA website"]
[44990,66,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H963,I963+1,1)","v":21},"Temp data from NOAA website"]
[44987,59,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H964,I964+1,1)","v":22},"Temp data from NOAA website"]
[45010,61,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H965,I965+1,1)","v":23},"Temp data from NOAA website"]
[45015,70,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H966,I966+1,1)","v":24},"Temp data from NOAA website"]
[45009,59,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9.1999999999999993},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H967,I967+1,1)","v":25},"Temp data from NOAA website"]
[45011,71,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H968,I968+1,1)","v":26},"Temp data from NOAA website"]
[45007,66,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H969,I969+1,1)","v":27},"Temp data from NOAA website"]
[44986,73,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H970,I970+1,1)","v":28},"Temp data from NOAA website"]
[44991,74,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H971,I971+1,1)","v":29},"Temp data from NOAA website"]
[45016,73,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H972,I972+1,1)","v":30},"Temp data from NOAA website"]
[45008,77,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H973,I973+1,1)","v":31},"Temp data from NOAA website"]
[45039,59,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H974,I974+1,1)","v":1},"Temp data from NOAA website"]
[45040,63,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H975,I975+1,1)","v":2},"Temp data from NOAA website"]
[45022,56,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.899999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H976,I976+1,1)","v":3},"Temp data from NOAA website"]
[45038,61,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.399999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H977,I977+1,1)","v":4},"Temp data from NOAA website"]
[45017,64,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H978,I978+1,1)","v":5},"Temp data from NOAA website"]
[45018,68,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H979,I979+1,1)","v":6},"Temp data from NOAA website"]
[45023,62,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H980,I980+1,1)","v":7},"Temp data from NOAA website"]
[45046,64,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H981,I981+1,1)","v":8},"Temp data from NOAA website"]
[45025,70,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H982,I982+1,1)","v":9},"Temp data from NOAA website"]
[45032,62,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H983,I983+1,1)","v":10},"Temp data from NOAA website"]
[45026,73,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H984,I984+1,1)","v":11},"Temp data from NOAA website"]
[45033,72,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H985,I985+1,1)","v":12},"Temp data from NOAA website"]
[45024,70,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9.6999999999999993},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H986,I986+1,1)","v":13},"Temp data from NOAA website"]
[45027,75,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.8000000000000007},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H987,I987+1,1)","v":14},"Temp data from NOAA website"]
[45041,70,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H988,I988+1,1)","v":15},"Temp data from NOAA website"]
[45042,71,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H989,I989+1,1)","v":16},"Temp data from NOAA website"]
[45037,66,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H990,I990+1,1)","v":17},"Temp data from NOAA website"]
[45043,61,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H991,I991+1,1)","v":18},"Temp data from NOAA website"]
[45028,77,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H992,I992+1,1)","v":19},"Temp data from NOAA website"]
[45034,79,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H993,I993+1,1)","v":20},"Temp data from NOAA website"]
[45045,70,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H994,I994+1,1)","v":21},"Temp data from NOAA website"]
[45029,82,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H995,I995+1,1)","v":22},"Temp data from NOAA website"]
[45044,70,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H996,I996+1,1)","v":23},"Temp data from NOAA website"]
[45030,77,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H997,I997+1,1)","v":24},"Temp data from NOAA website"]
[45021,78,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H998,I998+1,1)","v":25},"Temp data from NOAA website"]
[45019,76,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H999,I999+1,1)","v":26},"Temp data from NOAA website"]
[45031,76,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1000,I1000+1,1)","v":27},"Temp data from NOAA website"]
[45035,82,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1001,I1001+1,1)","v":28},"Temp data from NOAA website"]
[45036,82,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1002,I1002+1,1)","v":29},"Temp data from NOAA website"]
[45020,84,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1003,I1003+1,1)","v":30},"Temp data from NOAA website"]
[45048,69,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1004,I1004+1,1)","v":1},"Temp data from NOAA website"]
[45049,71,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1005,I1005+1,1)","v":2},"Temp data from NOAA website"]
[45047,68,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1006,I1006+1,1)","v":3},"Temp data from NOAA website"]
[45050,74,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1007,I1007+1,1)","v":4},"Temp data from NOAA website"]
[45051,67,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1008,I1008+1,1)","v":5},"Temp data from NOAA website"]
[45066,74,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1009,I1009+1,1)","v":6},"Temp data from NOAA website"]
[45067,78,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1010,I1010+1,1)","v":7},"Temp data from NOAA website"]
[45072,78,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1011,I1011+1,1)","v":8},"Temp data from NOAA website"]
[45073,82,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1012,I1012+1,1)","v":9},"Temp data from NOAA website"]
[45068,82,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1013,I1013+1,1)","v":10},"Temp data from NOAA website"]
[45062,72,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1014,I1014+1,1)","v":11},"Temp data from NOAA website"]
[45074,82,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1015,I1015+1,1)","v":12},"Temp data from NOAA website"]
[45064,83,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1016,I1016+1,1)","v":13},"Temp data from NOAA website"]
[45063,82,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1017,I1017+1,1)","v":14},"Temp data from NOAA website"]
[45055,80,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1018,I1018+1,1)","v":15},"Temp data from NOAA website"]
[45071,84,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1019,I1019+1,1)","v":16},"Temp data from NOAA website"]
[45069,85,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1020,I1020+1,1)","v":17},"Temp data from NOAA website"]
[45075,86,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1021,I1021+1,1)","v":18},"Temp data from NOAA website"]
[45052,83,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1022,I1022+1,1)","v":19},"Temp data from NOAA website"]
[45065,81,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1023,I1023+1,1)","v":20},"Temp data from NOAA website"]
[45056,81,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1024,I1024+1,1)","v":21},"Temp data from NOAA website"]
[45076,88,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1025,I1025+1,1)","v":22},"Temp data from NOAA website"]
[45070,86,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1026,I1026+1,1)","v":23},"Temp data from NOAA website"]
[45057,83,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1027,I1027+1,1)","v":24},"Temp data from NOAA website"]
[45059,81,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1028,I1028+1,1)","v":25},"Temp data from NOAA website"]
[45058,81,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1029,I1029+1,1)","v":26},"Temp data from NOAA website"]
[45054,87,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1030,I1030+1,1)","v":27},"Temp data from NOAA website"]
[45077,89,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1031,I1031+1,1)","v":28},"Temp data from NOAA website"]
[45053,88,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1032,I1032+1,1)","v":29},"Temp data from NOAA website"]
[45060,88,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1033,I1033+1,1)","v":30},"Temp data from NOAA website"]
[45061,85,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1034,I1034+1,1)","v":31},"Temp data from NOAA website"]
[45089,76,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1035,I1035+1,1)","v":1},"Temp data from NOAA website"]
[45090,80,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1036,I1036+1,1)","v":2},"Temp data from NOAA website"]
[45086,85,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1037,I1037+1,1)","v":3},"Temp data from NOAA website"]
[45084,81,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1038,I1038+1,1)","v":4},"Temp data from NOAA website"]
[45085,84,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1039,I1039+1,1)","v":5},"Temp data from NOAA website"]
[45087,87,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1040,I1040+1,1)","v":6},"Temp data from NOAA website"]
[45091,86,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1041,I1041+1,1)","v":7},"Temp data from NOAA website"]
[45083,88,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1042,I1042+1,1)","v":8},"Temp data from NOAA website"]
[45088,78,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1043,I1043+1,1)","v":9},"Temp data from NOAA website"]
[45082,87,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1044,I1044+1,1)","v":10},"Temp data from NOAA website"]
[45095,83,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1045,I1045+1,1)","v":11},"Temp data from NOAA website"]
[45092,90,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1046,I1046+1,1)","v":12},"Temp data from NOAA website"]
[45094,86,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1047,I1047+1,1)","v":13},"Temp data from NOAA website"]
[45096,87,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1048,I1048+1,1)","v":14},"Temp data from NOAA website"]
[45099,87,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1049,I1049+1,1)","v":15},"Temp data from NOAA website"]
[45080,93,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1050,I1050+1,1)","v":16},"Temp data from NOAA website"]
[45078,90,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1051,I1051+1,1)","v":17},"Temp data from NOAA website"]
[45097,90,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1052,I1052+1,1)","v":18},"Temp data from NOAA website"]
[45093,92,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1053,I1053+1,1)","v":19},"Temp data from NOAA website"]
[45098,86,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1054,I1054+1,1)","v":20},"Temp data from NOAA website"]
[45104,93,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1055,I1055+1,1)","v":21},"Temp data from NOAA website"]
[45105,90,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1056,I1056+1,1)","v":22},"Temp data from NOAA website"]
[45081,94,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1057,I1057+1,1)","v":23},"Temp data from NOAA website"]
[45100,93,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1058,I1058+1,1)","v":24},"Temp data from NOAA website"]
[45079,92,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1059,I1059+1,1)","v":25},"Temp data from NOAA website"]
[45101,92,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1060,I1060+1,1)","v":26},"Temp data from NOAA website"]
[45103,92,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1061,I1061+1,1)","v":27},"Temp data from NOAA website"]
[45102,98,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":85.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1062,I1062+1,1)","v":28},"Temp data from NOAA website"]
[45106,95,76,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":85.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1063,I1063+1,1)","v":29},"Temp data from NOAA website"]
[45107,99,75,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":87},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1064,I1064+1,1)","v":30},"Temp data from NOAA website"]
[45116,80,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1065,I1065+1,1)","v":1},"Temp data from NOAA website"]
[45117,87,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1066,I1066+1,1)","v":2},"Temp data from NOAA website"]
[45125,82,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1067,I1067+1,1)","v":3},"Temp data from NOAA website"]
[45118,89,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1068,I1068+1,1)","v":4},"Temp data from NOAA website"]
[45129,86,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1069,I1069+1,1)","v":5},"Temp data from NOAA website"]
[45128,83,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1070,I1070+1,1)","v":6},"Temp data from NOAA website"]
[45130,89,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1071,I1071+1,1)","v":7},"Temp data from NOAA website"]
[45126,83,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1072,I1072+1,1)","v":8},"Temp data from NOAA website"]
[45123,90,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1073,I1073+1,1)","v":9},"Temp data from NOAA website"]
[45119,91,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1074,I1074+1,1)","v":10},"Temp data from NOAA website"]
[45124,90,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1075,I1075+1,1)","v":11},"Temp data from NOAA website"]
[45114,87,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1076,I1076+1,1)","v":12},"Temp data from NOAA website"]
[45110,90,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1077,I1077+1,1)","v":13},"Temp data from NOAA website"]
[45138,89,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1078,I1078+1,1)","v":14},"Temp data from NOAA website"]
[45131,90,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1079,I1079+1,1)","v":15},"Temp data from NOAA website"]
[45137,90,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1080,I1080+1,1)","v":16},"Temp data from NOAA website"]
[45115,87,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1081,I1081+1,1)","v":17},"Temp data from NOAA website"]
[45122,91,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1082,I1082+1,1)","v":18},"Temp data from NOAA website"]
[45120,89,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1083,I1083+1,1)","v":19},"Temp data from NOAA website"]
[45127,87,74,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1084,I1084+1,1)","v":20},"Temp data from NOAA website"]
[45112,91,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1085,I1085+1,1)","v":21},"Temp data from NOAA website"]
[45113,91,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1086,I1086+1,1)","v":22},"Temp data from NOAA website"]
[45132,91,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1087,I1087+1,1)","v":23},"Temp data from NOAA website"]
[45109,92,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1088,I1088+1,1)","v":24},"Temp data from NOAA website"]
[45111,91,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1089,I1089+1,1)","v":25},"Temp data from NOAA website"]
[45121,94,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1090,I1090+1,1)","v":26},"Temp data from NOAA website"]
[45136,94,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":83},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1091,I1091+1,1)","v":27},"Temp data from NOAA website"]
[45108,95,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1092,I1092+1,1)","v":28},"Temp data from NOAA website"]
[45135,94,74,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1093,I1093+1,1)","v":29},"Temp data from NOAA website"]
[45133,92,77,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1094,I1094+1,1)","v":30},"Temp data from NOAA website"]
[45134,94,77,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":85.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1095,I1095+1,1)","v":31},"Temp data from NOAA website"]
[45164,0,0,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":0},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":65},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1096,I1096+1,1)","v":1},"Temp data from NOAA website"]
[45169,80,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1097,I1097+1,1)","v":2},"Temp data from NOAA website"]
[45153,78,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1098,I1098+1,1)","v":3},"Temp data from NOAA website"]
[45154,82,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1099,I1099+1,1)","v":4},"Temp data from NOAA website"]
[45156,84,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1100,I1100+1,1)","v":5},"Temp data from NOAA website"]
[45168,83,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1101,I1101+1,1)","v":6},"Temp data from NOAA website"]
[45155,85,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1102,I1102+1,1)","v":7},"Temp data from NOAA website"]
[45167,86,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1103,I1103+1,1)","v":8},"Temp data from NOAA website"]
[45166,84,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1104,I1104+1,1)","v":9},"Temp data from NOAA website"]
[45147,75,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1105,I1105+1,1)","v":10},"Temp data from NOAA website"]
[45146,83,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1106,I1106+1,1)","v":11},"Temp data from NOAA website"]
[45157,86,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1107,I1107+1,1)","v":12},"Temp data from NOAA website"]
[45145,83,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1108,I1108+1,1)","v":13},"Temp data from NOAA website"]
[45165,82,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1109,I1109+1,1)","v":14},"Temp data from NOAA website"]
[45152,85,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1110,I1110+1,1)","v":15},"Temp data from NOAA website"]
[45140,85,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1111,I1111+1,1)","v":16},"Temp data from NOAA website"]
[45150,85,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1112,I1112+1,1)","v":17},"Temp data from NOAA website"]
[45139,84,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1113,I1113+1,1)","v":18},"Temp data from NOAA website"]
[45149,88,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1114,I1114+1,1)","v":19},"Temp data from NOAA website"]
[45151,85,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1115,I1115+1,1)","v":20},"Temp data from NOAA website"]
[45148,86,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1116,I1116+1,1)","v":21},"Temp data from NOAA website"]
[45141,85,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1117,I1117+1,1)","v":22},"Temp data from NOAA website"]
[45142,85,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1118,I1118+1,1)","v":23},"Temp data from NOAA website"]
[45144,88,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1119,I1119+1,1)","v":24},"Temp data from NOAA website"]
[45158,93,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1120,I1120+1,1)","v":25},"Temp data from NOAA website"]
[45143,89,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1121,I1121+1,1)","v":26},"Temp data from NOAA website"]
[45162,96,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":83.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1122,I1122+1,1)","v":27},"Temp data from NOAA website"]
[45161,95,74,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1123,I1123+1,1)","v":28},"Temp data from NOAA website"]
[45159,95,76,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":85.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1124,I1124+1,1)","v":29},"Temp data from NOAA website"]
[45160,96,76,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":86},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1125,I1125+1,1)","v":30},"Temp data from NOAA website"]
[45163,98,74,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":86},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1126,I1126+1,1)","v":31},"Temp data from NOAA website"]
[45184,82,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1127,I1127+1,1)","v":1},"Temp data from NOAA website"]
[45187,81,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1128,I1128+1,1)","v":2},"Temp data from NOAA website"]
[45189,77,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1129,I1129+1,1)","v":3},"Temp data from NOAA website"]
[45182,81,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1130,I1130+1,1)","v":4},"Temp data from NOAA website"]
[45188,83,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1131,I1131+1,1)","v":5},"Temp data from NOAA website"]
[45183,83,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1132,I1132+1,1)","v":6},"Temp data from NOAA website"]
[45181,77,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1133,I1133+1,1)","v":7},"Temp data from NOAA website"]
[45186,81,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1134,I1134+1,1)","v":8},"Temp data from NOAA website"]
[45178,80,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1135,I1135+1,1)","v":9},"Temp data from NOAA website"]
[45170,85,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1136,I1136+1,1)","v":10},"Temp data from NOAA website"]
[45185,82,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1137,I1137+1,1)","v":11},"Temp data from NOAA website"]
[45179,83,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1138,I1138+1,1)","v":12},"Temp data from NOAA website"]
[45177,81,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1139,I1139+1,1)","v":13},"Temp data from NOAA website"]
[45180,85,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1140,I1140+1,1)","v":14},"Temp data from NOAA website"]
[45176,83,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1141,I1141+1,1)","v":15},"Temp data from NOAA website"]
[45192,88,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1142,I1142+1,1)","v":16},"Temp data from NOAA website"]
[45193,83,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1143,I1143+1,1)","v":17},"Temp data from NOAA website"]
[45190,86,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1144,I1144+1,1)","v":18},"Temp data from NOAA website"]
[45194,87,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1145,I1145+1,1)","v":19},"Temp data from NOAA website"]
[45195,90,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1146,I1146+1,1)","v":20},"Temp data from NOAA website"]
[45191,87,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1147,I1147+1,1)","v":21},"Temp data from NOAA website"]
[45199,90,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1148,I1148+1,1)","v":22},"Temp data from NOAA website"]
[45171,88,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1149,I1149+1,1)","v":23},"Temp data from NOAA website"]
[45197,88,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1150,I1150+1,1)","v":24},"Temp data from NOAA website"]
[45198,90,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1151,I1151+1,1)","v":25},"Temp data from NOAA website"]
[45175,89,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1152,I1152+1,1)","v":26},"Temp data from NOAA website"]
[45196,90,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1153,I1153+1,1)","v":27},"Temp data from NOAA website"]
[45172,88,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1154,I1154+1,1)","v":28},"Temp data from NOAA website"]
[45174,86,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1155,I1155+1,1)","v":29},"Temp data from NOAA website"]
[45173,92,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1156,I1156+1,1)","v":30},"Temp data from NOAA website"]
[45230,48,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1157,I1157+1,1)","v":1},"Temp data from NOAA website"]
[45229,48,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1158,I1158+1,1)","v":2},"Temp data from NOAA website"]
[45228,51,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1159,I1159+1,1)","v":3},"Temp data from NOAA website"]
[45206,66,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1160,I1160+1,1)","v":4},"Temp data from NOAA website"]
[45216,70,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1161,I1161+1,1)","v":5},"Temp data from NOAA website"]
[45207,70,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1162,I1162+1,1)","v":6},"Temp data from NOAA website"]
[45214,62,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1163,I1163+1,1)","v":7},"Temp data from NOAA website"]
[45215,66,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1164,I1164+1,1)","v":8},"Temp data from NOAA website"]
[45227,60,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1165,I1165+1,1)","v":9},"Temp data from NOAA website"]
[45209,72,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1166,I1166+1,1)","v":10},"Temp data from NOAA website"]
[45213,62,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1167,I1167+1,1)","v":11},"Temp data from NOAA website"]
[45221,70,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1168,I1168+1,1)","v":12},"Temp data from NOAA website"]
[45217,74,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1169,I1169+1,1)","v":13},"Temp data from NOAA website"]
[45219,75,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1170,I1170+1,1)","v":14},"Temp data from NOAA website"]
[45208,75,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.3000000000000007},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1171,I1171+1,1)","v":15},"Temp data from NOAA website"]
[45222,78,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1172,I1172+1,1)","v":16},"Temp data from NOAA website"]
[45205,75,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1173,I1173+1,1)","v":17},"Temp data from NOAA website"]
[45220,85,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1174,I1174+1,1)","v":18},"Temp data from NOAA website"]
[45210,78,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.0999999999999996},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1175,I1175+1,1)","v":19},"Temp data from NOAA website"]
[45218,76,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1176,I1176+1,1)","v":20},"Temp data from NOAA website"]
[45204,71,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1177,I1177+1,1)","v":21},"Temp data from NOAA website"]
[45211,80,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1178,I1178+1,1)","v":22},"Temp data from NOAA website"]
[45212,77,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1179,I1179+1,1)","v":23},"Temp data from NOAA website"]
[45223,77,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1180,I1180+1,1)","v":24},"Temp data from NOAA website"]
[45200,88,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1181,I1181+1,1)","v":25},"Temp data from NOAA website"]
[45201,89,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1182,I1182+1,1)","v":26},"Temp data from NOAA website"]
[45226,82,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1183,I1183+1,1)","v":27},"Temp data from NOAA website"]
[45203,85,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1184,I1184+1,1)","v":28},"Temp data from NOAA website"]
[45202,88,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1185,I1185+1,1)","v":29},"Temp data from NOAA website"]
[45225,83,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1186,I1186+1,1)","v":30},"Temp data from NOAA website"]
[45224,82,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1187,I1187+1,1)","v":31},"Temp data from NOAA website"]
[45258,39,23,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":31},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":34},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1188,I1188+1,1)","v":1},"Temp data from NOAA website"]
[45257,47,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":34.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":30.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1189,I1189+1,1)","v":2},"Temp data from NOAA website"]
[45231,48,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1190,I1190+1,1)","v":3},"Temp data from NOAA website"]
[45256,47,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1191,I1191+1,1)","v":4},"Temp data from NOAA website"]
[45252,48,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1192,I1192+1,1)","v":5},"Temp data from NOAA website"]
[45255,51,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1193,I1193+1,1)","v":6},"Temp data from NOAA website"]
[45254,50,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1194,I1194+1,1)","v":7},"Temp data from NOAA website"]
[45259,57,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1195,I1195+1,1)","v":8},"Temp data from NOAA website"]
[45232,56,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1196,I1196+1,1)","v":9},"Temp data from NOAA website"]
[45253,59,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1197,I1197+1,1)","v":10},"Temp data from NOAA website"]
[45249,60,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1198,I1198+1,1)","v":11},"Temp data from NOAA website"]
[45248,59,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1199,I1199+1,1)","v":12},"Temp data from NOAA website"]
[45233,63,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1200,I1200+1,1)","v":13},"Temp data from NOAA website"]
[45251,53,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1201,I1201+1,1)","v":14},"Temp data from NOAA website"]
[45260,55,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1202,I1202+1,1)","v":15},"Temp data from NOAA website"]
[45241,60,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.899999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1203,I1203+1,1)","v":16},"Temp data from NOAA website"]
[45244,65,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1204,I1204+1,1)","v":17},"Temp data from NOAA website"]
[45245,69,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1205,I1205+1,1)","v":18},"Temp data from NOAA website"]
[45240,65,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1206,I1206+1,1)","v":19},"Temp data from NOAA website"]
[45242,66,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1207,I1207+1,1)","v":20},"Temp data from NOAA website"]
[45243,71,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1208,I1208+1,1)","v":21},"Temp data from NOAA website"]
[45250,59,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1209,I1209+1,1)","v":22},"Temp data from NOAA website"]
[45235,71,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1210,I1210+1,1)","v":23},"Temp data from NOAA website"]
[45247,67,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1211,I1211+1,1)","v":24},"Temp data from NOAA website"]
[45246,72,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1212,I1212+1,1)","v":25},"Temp data from NOAA website"]
[45234,70,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1213,I1213+1,1)","v":26},"Temp data from NOAA website"]
[45239,69,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1214,I1214+1,1)","v":27},"Temp data from NOAA website"]
[45236,78,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1215,I1215+1,1)","v":28},"Temp data from NOAA website"]
[45237,79,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1216,I1216+1,1)","v":29},"Temp data from NOAA website"]
[45238,75,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1217,I1217+1,1)","v":30},"Temp data from NOAA website"]
[45279,41,18,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":29.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":35.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":54.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1218,I1218+1,1)","v":1},"Temp data from NOAA website"]
[45278,44,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":34},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":31},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":46.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1219,I1219+1,1)","v":2},"Temp data from NOAA website"]
[45271,49,21,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":30},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":42.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1220,I1220+1,1)","v":3},"Temp data from NOAA website"]
[45288,41,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":40.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1221,I1221+1,1)","v":4},"Temp data from NOAA website"]
[45270,48,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":38.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1222,I1222+1,1)","v":5},"Temp data from NOAA website"]
[45291,43,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1223,I1223+1,1)","v":6},"Temp data from NOAA website"]
[45277,46,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":35.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1224,I1224+1,1)","v":7},"Temp data from NOAA website"]
[45287,47,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":34.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1225,I1225+1,1)","v":8},"Temp data from NOAA website"]
[45289,40,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1226,I1226+1,1)","v":9},"Temp data from NOAA website"]
[45264,49,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":32.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1227,I1227+1,1)","v":10},"Temp data from NOAA website"]
[45286,48,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1228,I1228+1,1)","v":11},"Temp data from NOAA website"]
[45266,45,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1229,I1229+1,1)","v":12},"Temp data from NOAA website"]
[45272,57,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1230,I1230+1,1)","v":13},"Temp data from NOAA website"]
[45280,50,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1231,I1231+1,1)","v":14},"Temp data from NOAA website"]
[45290,50,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1232,I1232+1,1)","v":15},"Temp data from NOAA website"]
[45262,46,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1233,I1233+1,1)","v":16},"Temp data from NOAA website"]
[45281,55,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1234,I1234+1,1)","v":17},"Temp data from NOAA website"]
[45265,56,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1235,I1235+1,1)","v":18},"Temp data from NOAA website"]
[45273,58,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1236,I1236+1,1)","v":19},"Temp data from NOAA website"]
[45274,62,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1237,I1237+1,1)","v":20},"Temp data from NOAA website"]
[45267,57,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1238,I1238+1,1)","v":21},"Temp data from NOAA website"]
[45275,61,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1239,I1239+1,1)","v":22},"Temp data from NOAA website"]
[45263,57,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1240,I1240+1,1)","v":23},"Temp data from NOAA website"]
[45261,56,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1241,I1241+1,1)","v":24},"Temp data from NOAA website"]
[45269,62,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1242,I1242+1,1)","v":25},"Temp data from NOAA website"]
[45276,54,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$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":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1243,I1243+1,1)","v":26},"Temp data from NOAA website"]
[45282,58,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1244,I1244+1,1)","v":27},"Temp data from NOAA website"]
[45268,59,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1245,I1245+1,1)","v":28},"Temp data from NOAA website"]
[45285,63,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1246,I1246+1,1)","v":29},"Temp data from NOAA website"]
[45283,59,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1247,I1247+1,1)","v":30},"Temp data from NOAA website"]
[45284,66,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2023},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1248,I1248+1,1)","v":31},"Temp data from NOAA website"]
[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]]=H1249,I1249+1,1)","v":1},"Temp data from NOAA website"]
[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]]=H1250,I1250+1,1)","v":2},"Temp data from NOAA website"]
[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]]=H1251,I1251+1,1)","v":3},"Temp data from NOAA website"]
[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]]=H1252,I1252+1,1)","v":4},"Temp data from NOAA website"]
[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]]=H1253,I1253+1,1)","v":5},"Temp data from NOAA website"]
[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]]=H1254,I1254+1,1)","v":6},"Temp data from NOAA website"]
[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]]=H1255,I1255+1,1)","v":7},"Temp data from NOAA website"]
[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]]=H1256,I1256+1,1)","v":8},"Temp data from NOAA website"]
[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]]=H1257,I1257+1,1)","v":9},"Temp data from NOAA website"]
[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]]=H1258,I1258+1,1)","v":10},"Temp data from NOAA website"]
[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]]=H1259,I1259+1,1)","v":11},"Temp data from NOAA website"]
[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]]=H1260,I1260+1,1)","v":12},"Temp data from NOAA website"]
[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]]=H1261,I1261+1,1)","v":13},"Temp data from NOAA website"]
[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]]=H1262,I1262+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]]=H1263,I1263+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]]=H1264,I1264+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]]=H1265,I1265+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]]=H1266,I1266+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]]=H1267,I1267+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]]=H1268,I1268+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]]=H1269,I1269+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]]=H1270,I1270+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]]=H1271,I1271+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]]=H1272,I1272+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]]=H1273,I1273+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]]=H1274,I1274+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]]=H1275,I1275+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]]=H1276,I1276+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]]=H1277,I1277+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]]=H1278,I1278+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]]=H1279,I1279+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]]=H1280,I1280+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]]=H1281,I1281+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]]=H1282,I1282+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]]=H1283,I1283+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]]=H1284,I1284+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]]=H1285,I1285+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]]=H1286,I1286+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]]=H1287,I1287+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]]=H1288,I1288+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]]=H1289,I1289+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]]=H1290,I1290+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]]=H1291,I1291+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]]=H1292,I1292+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]]=H1293,I1293+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]]=H1294,I1294+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]]=H1295,I1295+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]]=H1296,I1296+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]]=H1297,I1297+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]]=H1298,I1298+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]]=H1299,I1299+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]]=H1300,I1300+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]]=H1301,I1301+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]]=H1302,I1302+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]]=H1303,I1303+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]]=H1304,I1304+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]]=H1305,I1305+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]]=H1306,I1306+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]]=H1307,I1307+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]]=H1308,I1308+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]]=H1309,I1309+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]]=H1310,I1310+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]]=H1311,I1311+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]]=H1312,I1312+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]]=H1313,I1313+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]]=H1314,I1314+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]]=H1315,I1315+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]]=H1316,I1316+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]]=H1317,I1317+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]]=H1318,I1318+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]]=H1319,I1319+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]]=H1320,I1320+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]]=H1321,I1321+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]]=H1322,I1322+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]]=H1323,I1323+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]]=H1324,I1324+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]]=H1325,I1325+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]]=H1326,I1326+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]]=H1327,I1327+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]]=H1328,I1328+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]]=H1329,I1329+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]]=H1330,I1330+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]]=H1331,I1331+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]]=H1332,I1332+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]]=H1333,I1333+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]]=H1334,I1334+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]]=H1335,I1335+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]]=H1336,I1336+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]]=H1337,I1337+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]]=H1338,I1338+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]]=H1339,I1339+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]]=H1340,I1340+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]]=H1341,I1341+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]]=H1342,I1342+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]]=H1343,I1343+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]]=H1344,I1344+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]]=H1345,I1345+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]]=H1346,I1346+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]]=H1347,I1347+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]]=H1348,I1348+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]]=H1349,I1349+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]]=H1350,I1350+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]]=H1351,I1351+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]]=H1352,I1352+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]]=H1353,I1353+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]]=H1354,I1354+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]]=H1355,I1355+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]]=H1356,I1356+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]]=H1357,I1357+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]]=H1358,I1358+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]]=H1359,I1359+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]]=H1360,I1360+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]]=H1361,I1361+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]]=H1362,I1362+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]]=H1363,I1363+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]]=H1364,I1364+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]]=H1365,I1365+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]]=H1366,I1366+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]]=H1367,I1367+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]]=H1368,I1368+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]]=H1369,I1369+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]]=H1370,I1370+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]]=H1371,I1371+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]]=H1372,I1372+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]]=H1373,I1373+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]]=H1374,I1374+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]]=H1375,I1375+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]]=H1376,I1376+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]]=H1377,I1377+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]]=H1378,I1378+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]]=H1379,I1379+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]]=H1380,I1380+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]]=H1381,I1381+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]]=H1382,I1382+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]]=H1383,I1383+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]]=H1384,I1384+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]]=H1385,I1385+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]]=H1386,I1386+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]]=H1387,I1387+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]]=H1388,I1388+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]]=H1389,I1389+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]]=H1390,I1390+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]]=H1391,I1391+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]]=H1392,I1392+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]]=H1393,I1393+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]]=H1394,I1394+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]]=H1395,I1395+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]]=H1396,I1396+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]]=H1397,I1397+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]]=H1398,I1398+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]]=H1399,I1399+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]]=H1400,I1400+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]]=H1401,I1401+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]]=H1402,I1402+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]]=H1403,I1403+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]]=H1404,I1404+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]]=H1405,I1405+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]]=H1406,I1406+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]]=H1407,I1407+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]]=H1408,I1408+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]]=H1409,I1409+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]]=H1410,I1410+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]]=H1411,I1411+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]]=H1412,I1412+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]]=H1413,I1413+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]]=H1414,I1414+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]]=H1415,I1415+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]]=H1416,I1416+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]]=H1417,I1417+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]]=H1418,I1418+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]]=H1419,I1419+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]]=H1420,I1420+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]]=H1421,I1421+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]]=H1422,I1422+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]]=H1423,I1423+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]]=H1424,I1424+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]]=H1425,I1425+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]]=H1426,I1426+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]]=H1427,I1427+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]]=H1428,I1428+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]]=H1429,I1429+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]]=H1430,I1430+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]]=H1431,I1431+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]]=H1432,I1432+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]]=H1433,I1433+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]]=H1434,I1434+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]]=H1435,I1435+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]]=H1436,I1436+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]]=H1437,I1437+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]]=H1438,I1438+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]]=H1439,I1439+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]]=H1440,I1440+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]]=H1441,I1441+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]]=H1442,I1442+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]]=H1443,I1443+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]]=H1444,I1444+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]]=H1445,I1445+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]]=H1446,I1446+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]]=H1447,I1447+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]]=H1448,I1448+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]]=H1449,I1449+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]]=H1450,I1450+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]]=H1451,I1451+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]]=H1452,I1452+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]]=H1453,I1453+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]]=H1454,I1454+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]]=H1455,I1455+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]]=H1456,I1456+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]]=H1457,I1457+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]]=H1458,I1458+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]]=H1459,I1459+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]]=H1460,I1460+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]]=H1461,I1461+1,1)","v":31},"Temp data from NOAA website"]

{"sheet":"SEMO Cycles","index":14,"n_rows":1314,"n_cols":19,"rows_kept":1314,"cut":false,"hidden":false,"merged":[]}
["MonthFlow","MonthBill","RateSched","Cycle","NoOfBills","BegRdDate","EndRdDate","NDD","ADD","HDDDiff","Diff*NoOfBills","BetaCoeff","WNAFactor","Territory","Region","SAPRateCategory","CustClass","Preparer's Notes","Reviewer's Notes"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",1,139,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":12009.599999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2848.201539839999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",2,77,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6652.7999999999984},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1577.7807091199995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",3,244,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":21081.599999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4999.720688639999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",4,176,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":15206.399999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3606.3559065599989},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",5,215,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":18575.999999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4405.491590399999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",6,134,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":11577.599999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2745.7482470399991},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",7,204,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":17625.599999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4180.0943462399982},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",8,207,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":17884.799999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4241.5663219199987},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",9,190,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16415.999999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3893.2251263999992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",10,154,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":13305.599999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3155.5614182399991},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",11,177,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":15292.799999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3626.846565119999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",12,142,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":12268.799999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2909.6735155199995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",13,152,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":13132.799999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3114.5801011199987},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",14,193,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16675.199999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3954.6971020799992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",15,142,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":12268.799999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2909.6735155199995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",16,207,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":17884.799999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4241.5663219199987},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",17,130,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":11231.999999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2663.7856127999989},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",18,213,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":18403.199999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4364.5102732799987},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GCSF",19,167,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":14428.799999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3421.9399795199988},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",1,1666,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":143942.39999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15958.749945599995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",2,1566,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":135302.39999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15000.841785599996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",3,1845,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":159407.99999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":17673.405551999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",4,1103,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":95299.199999999968},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":10565.727004799995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",5,1241,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":107222.39999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11887.640265599995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",6,1247,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":107740.79999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11945.114755199997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",7,1452,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":125452.79999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13908.826483199997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",8,1422,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":122860.79999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13621.454035199997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",9,1285,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":111023.99999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12309.119855999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",10,1566,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":135302.39999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15000.841785599996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",11,1361,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":117590.39999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13037.130057599996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",12,1262,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":109036.79999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12088.800979199996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",13,1568,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":135475.19999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15019.999948799994},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",14,1549,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":133833.59999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14837.997398399997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",15,1286,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":111110.39999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12318.698937599996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",16,1398,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":120787.19999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13391.556076799996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",17,1201,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":103766.39999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11504.477001599997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",18,1402,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":121132.79999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13429.872403199997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"62-GRF",19,1830,44193,44223,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":924.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":838.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":86.399999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":158111.99999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":17529.719327999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",1,141,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-32867.099999999984},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-7794.7745828399957},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",2,76,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-17715.599999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4201.4387822399976},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",3,246,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-57342.599999999977},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-13599.393953039995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",4,179,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-41724.899999999987},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-9895.4939739599959},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",5,216,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-50349.599999999977},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-11940.931275839994},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",6,130,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-30302.999999999989},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-7186.671601199997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",7,206,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-48018.599999999984},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-11388.110383439996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",8,209,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-48717.89999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-11553.956651159995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",9,204,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-47552.39999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-11277.546204959996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",10,157,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-36596.699999999983},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-8679.2880106799948},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",11,180,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-41957.999999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-9950.7760631999954},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",12,144,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-33566.399999999987},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-7960.6208505599971},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",13,155,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-36130.499999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-8568.7238321999957},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",14,194,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-45221.39999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-10724.725312559995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",15,140,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-32633.999999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-7739.4924935999961},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",16,207,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-48251.699999999983},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-11443.392472679996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",17,129,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-30069.899999999987},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-7131.3895119599965},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",18,218,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-50815.799999999981},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-12051.495454319995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GCSF",19,166,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-38694.599999999984},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-9176.8268138399962},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",1,1674,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-390209.39999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-43262.125968599983},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",2,1583,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-368997.29999999987},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-40910.361653699983},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",3,1867,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-435197.69999999984},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-48249.93380129998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",4,1126,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-262470.59999999992},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-29099.852951399989},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",5,1253,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-292074.29999999987},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-32381.985566699983},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",6,1270,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-296036.99999999988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-32821.326152999987},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",7,1469,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-342423.89999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-37964.19536909998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",8,1440,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-335663.99999999988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-37214.732015999987},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",9,1292,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-301165.1999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-33389.884558799989},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",10,1569,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-365733.89999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-40548.551759099981},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",11,1371,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-319580.09999999986},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-35431.526106899983},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",12,1272,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-296503.1999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-32873.013280799983},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",13,1584,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-369230.39999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-40936.205217599978},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",14,1608,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-374824.79999999987},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-41556.450751199984},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",15,1294,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-301631.39999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-33441.571686599986},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",16,1430,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-333332.99999999988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-36956.296376999984},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",17,1194,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-278321.39999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-30857.215296599989},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",18,1430,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-333332.99999999988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-36956.296376999984},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"62-GRF",19,1845,44223,44253,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":872.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1105.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-233.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-430069.49999999983},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-47681.375395499977},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",1,142,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":18502.600000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4388.0840170400024},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",2,83,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":10814.900000000005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2564.8660099600011},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",3,244,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":31793.200000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":7540.0880292800039},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",4,178,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":23193.400000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5500.5560213600029},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",5,215,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":28014.500000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6643.930025800003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",6,130,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16939.000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4017.2600156000017},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",7,206,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":26841.800000000014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6365.8120247200031},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",8,209,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":27232.700000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6458.5180250800031},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",9,190,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":24757.000000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5871.3800228000036},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",10,158,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":20587.400000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4882.5160189600028},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",11,172,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":22411.600000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5315.144020640003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",12,142,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":18502.600000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4388.0840170400024},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",13,150,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":19545.000000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4635.3000180000026},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",14,193,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":25147.900000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5964.0860231600027},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",15,138,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":17981.400000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4264.4760165600019},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",16,209,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":27232.700000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6458.5180250800031},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",17,131,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":17069.30000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4048.1620157200023},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",18,216,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":28144.800000000014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6674.8320259200027},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GCSF",19,165,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":21499.500000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5098.8300198000024},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",1,1650,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":214995.00000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":23836.280655000013},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",2,1576,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":205352.8000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":22767.259583200012},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",3,1846,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":240533.80000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":26667.741872200015},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",4,1103,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":143720.90000000008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15934.192462100009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",5,1242,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":161832.60000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":17942.218529400008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",6,1243,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":161962.90000000008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":17956.664760100008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",7,1449,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":188804.7000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":20932.588284300011},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",8,1420,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":185026.00000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":20513.647594000009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",9,1266,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":164959.80000000008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":18288.928066200009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",10,1541,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":200792.3000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":22261.64150870001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",11,1350,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":175905.00000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":19502.411445000009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",12,1259,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":164047.7000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":18187.80445130001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",13,1561,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":203398.3000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":22550.566122700009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",14,1556,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":202746.8000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":22478.334969200012},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",15,1286,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":167565.80000000008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":18577.852680200009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",16,1402,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":182680.60000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":20253.615441400008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",17,1137,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":148151.10000000006},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16425.364305900006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",18,1399,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":182289.7000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":20210.27674930001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"62-GRF",19,1819,44253,44284,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":537.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":407.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":130.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":237015.70000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":26277.693643300012},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",1,140,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-280},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-66.404911999999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",2,78,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-156},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-36.997022399999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",3,240,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-480},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-113.836992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",4,179,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-358},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-84.903423199999992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",5,213,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-426},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-101.0303304},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",6,129,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-258},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-61.187383199999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",7,205,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-410},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-97.235764000000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",8,208,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-416},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-98.658726399999992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",9,187,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-374},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-88.6979896},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",10,153,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-306},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-72.571082399999995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",11,171,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-342},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-81.108856799999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",12,141,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-282},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-66.879232799999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",13,153,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-306},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-72.571082399999995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",14,193,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-386},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-91.543914399999991},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",15,138,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-276},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-65.456270399999994},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",16,206,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-412},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-97.710084800000004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",17,130,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-260},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-61.661704},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",18,212,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-424},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-100.5560096},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GCSF",19,165,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-330},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-78.262931999999992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",1,1641,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3282},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-363.87205799999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",2,1557,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3114},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-345.24606599999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",3,1828,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3656},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-405.337064},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",4,1098,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2196},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-243.468324},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",5,1245,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2490},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-276.06380999999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",6,1233,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2466},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-273.40295399999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",7,1437,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2874},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-318.63750599999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",8,1412,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2824},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-313.09405599999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",9,1259,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2518},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-279.16814199999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",10,1539,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3078},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-341.25478199999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",11,1348,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2696},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-298.90282400000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",12,1254,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2508},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-278.05945199999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",13,1541,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3082},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-341.69825800000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",14,1548,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3096},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-343.25042400000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",15,1274,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2548},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-282.494212},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",16,1399,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2798},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-310.21146199999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",17,1146,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2292},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-254.11174799999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",18,1396,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2792},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-309.54624799999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"62-GRF",19,1800,44284,44314,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":309.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3600},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-399.1284},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",1,136,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4474.3999999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1061.1504937599998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",2,78,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2566.1999999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-608.60101847999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",3,237,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-7797.2999999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1849.2107869199997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",4,176,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-5790.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1373.25358016},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",5,213,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-7007.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1661.94893508},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",6,128,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4211.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-998.72987647999992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",7,203,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-6678.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1583.9231634799999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",8,206,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-6777.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1607.3308949599998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",9,187,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-6152.3},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1459.0819289200001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",10,153,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-5033.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1193.7943054799998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",11,169,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-5560.0999999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1318.6355400399998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",12,141,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4638.8999999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1100.1633795599998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",13,152,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-5000.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1185.99172832},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",14,192,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-6316.7999999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1498.0948147199997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",15,136,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4474.3999999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1061.1504937599998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",16,205,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-6744.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1599.5283178},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",17,128,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4211.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-998.72987647999992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",18,211,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-6941.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1646.3437807599998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GCSF",19,161,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-5296.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1256.2149227599998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",1,1627,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-53528.299999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-5934.6290926999991},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",2,1543,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-50764.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-5628.2315242999994},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",3,1806,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-59417.399999999994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-6587.5477205999987},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",4,1081,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-35564.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3943.0448981},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",5,1237,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-40697.299999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4512.0689536999989},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",6,1222,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-40203.799999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4457.3551021999992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",7,1429,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-47014.1},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-5212.4062528999993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",8,1404,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-46191.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-5121.2165003999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",9,1256,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-41322.400000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4581.3731656},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",10,1529,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-50304.1},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-5577.1652629},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",11,1339,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-44053.1},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4884.1231438999994},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",12,1239,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-40763.1},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4519.3641338999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",13,1536,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-50534.399999999994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-5602.6983935999988},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",14,1536,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-50534.399999999994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-5602.6983935999988},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",15,1266,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-41651.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4617.8490665999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",16,1385,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-45566.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-5051.9122884999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",17,1134,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-37308.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4136.3671734},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",18,1385,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-45566.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-5051.9122884999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"62-GRF",19,1786,44314,44342,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":58.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":91.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-32.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-58759.399999999994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-6514.5959185999991},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",1,132,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-937.19999999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-222.26672687999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",2,77,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-546.69999999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-129.65559067999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",3,236,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1675.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-397.38596623999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",4,177,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1256.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-298.03947468000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",5,208,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1476.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-350.23847871999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",6,127,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-901.69999999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-213.84753267999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",7,197,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1398.6999999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-331.71625147999993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",8,204,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1448.3999999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-343.50312335999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",9,187,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1327.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-314.87786308},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",10,152,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1079.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-255.94350367999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",11,167,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1185.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-281.20108628000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",12,141,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1001.0999999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-237.42127643999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",13,150,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1065},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-252.57582600000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",14,191,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1356.1},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-321.61321843999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",15,136,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-965.59999999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-229.00208223999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",16,205,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1455.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-345.18696219999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",17,128,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-908.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-215.53137151999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",18,210,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1491},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-353.60615639999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GCSF",19,163,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1157.3},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-274.46573092},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",1,1621,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-11509.099999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1276.0024078999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",2,1530,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-10863},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1204.3699469999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",3,1786,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-12680.599999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1405.8854413999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",4,1072,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-7611.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-843.84613279999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",5,1227,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-8711.6999999999989},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-965.85746729999983},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",6,1210,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-8591},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-952.47557899999993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",7,1411,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-10018.1},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1110.6967288999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",8,1393,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-9890.2999999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1096.5276706999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",9,1246,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-8846.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-980.81369540000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",10,1510,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-10721},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1188.6265489999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",11,1330,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-9443},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1046.9359669999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",12,1236,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-8775.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-972.94199639999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",13,1529,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-10855.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1203.5827770999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",14,1515,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-10756.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1192.5623985},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",15,1259,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-8938.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-991.04690409999989},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",16,1376,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-9769.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1083.1457823999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",17,1128,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-8008.7999999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-887.92764719999991},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",18,1375,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-9762.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1082.3586124999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"62-GRF",19,1772,44342,44374,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":13.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":21},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-7.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-12581.199999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1394.8650627999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",1,137,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":13.700000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.2490974800000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",2,77,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1.82613508},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",3,237,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":23.700000000000003},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5.6207014800000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",4,175,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":17.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.1503069999999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",5,209,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":20.900000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.9566523600000005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",6,129,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":12.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.0593691600000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",7,195,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":19.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.6246277999999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",8,204,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":20.400000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.8380721600000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",9,189,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":18.900000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.4823315600000004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",10,150,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":15},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.5574059999999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",11,168,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.9842947199999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",12,141,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":14.100000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.3439616400000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",13,151,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":15.100000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.5811220400000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",14,189,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":18.900000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.4823315600000004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",15,136,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":13.600000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.22538144},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",16,204,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":20.400000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.8380721600000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",17,127,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":12.700000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.01193708},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",18,202,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":20.200000000000003},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.7906400800000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GCSF",19,162,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.8419984799999995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",1,1647,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":164.70000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":18.260124300000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",2,1553,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":155.30000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":17.217955700000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",3,1842,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":184.20000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":20.422069800000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",4,1091,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":109.10000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12.095807900000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",5,1240,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":124},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13.747755999999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",6,1216,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":121.60000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13.4816704},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",7,1417,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":141.70000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15.710137300000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",8,1399,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":139.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15.5105731},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",9,1250,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":125},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13.858625},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",10,1515,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":151.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16.796653499999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",11,1327,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":132.70000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14.712316300000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",12,1239,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":123.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13.7366691},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",13,1534,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":153.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":17.007304600000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",14,1540,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":154},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":17.073826},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",15,1260,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":126},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13.969493999999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",16,1383,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":138.30000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15.3331827},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",17,1136,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":113.60000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12.5947184},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",18,1371,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":137.1},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15.200139899999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"62-GRF",19,1783,44374,44405,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":178.3},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":19.767942699999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",1,132,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":118.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":28.174655519999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",2,78,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":70.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16.648660079999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",3,237,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":213.3},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":50.586313320000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",4,176,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":158.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":37.56620736},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",5,210,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":189},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":44.823315600000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",6,128,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":115.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":27.32087808},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",7,200,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":180},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":42.688871999999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",8,205,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":184.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":43.756093800000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",9,184,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":165.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":39.273762239999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",10,152,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":136.80000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":32.443542720000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",11,169,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":152.1},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":36.07209684},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",12,141,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":126.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":30.095654760000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",13,149,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":134.1},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":31.803209639999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",14,189,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":170.1},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":40.340984039999995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",15,137,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":123.3},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":29.241877319999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",16,198,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":178.20000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":42.261983280000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",17,131,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":117.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":27.961211160000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",18,204,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":183.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":43.542649439999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GCSF",19,161,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":144.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":34.364541960000004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",1,1630,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1467},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":162.644823},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",2,1528,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1375.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":152.46704879999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",3,1795,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1615.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":179.1088695},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",4,1061,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":954.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":105.8688081},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",5,1223,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1100.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":122.03350829999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",6,1221,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1098.9000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":121.83394410000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",7,1402,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1261.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":139.8945042},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",8,1393,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1253.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":138.99646530000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",9,1242,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1117.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":123.92936819999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",10,1511,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1359.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":150.77075310000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",11,1330,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1197},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":132.710193},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",12,1232,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1108.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":122.93154719999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",13,1523,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1370.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":151.96813829999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",14,1510,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1359},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":150.67097099999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",15,1255,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1129.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":125.2265355},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",16,1365,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1228.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":136.20256649999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",17,1131,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1017.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":112.85355509999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",18,1360,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1224},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":135.703656},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"62-GRF",19,1764,44405,44435,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1587.6000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":176.01562440000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",1,131,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3392.9000000000005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":804.66152116000012},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",2,78,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":2020.2000000000005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":479.11144008000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",3,234,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6060.6000000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1437.3343202400004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",4,172,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4454.8000000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1056.5021499200002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",5,209,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5413.1000000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1283.7729612400003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",6,129,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3341.1000000000008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":792.37661244000014},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",7,197,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5102.3000000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1210.0635089200002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",8,205,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5309.5000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1259.2031438000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",9,188,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4869.2000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1154.7814196800002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",10,149,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3859.1000000000008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":915.22569964000013},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",11,164,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4247.6000000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1007.3625150400003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",12,142,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3677.8000000000006},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":872.2285191200001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",13,149,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3859.1000000000008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":915.22569964000013},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",14,190,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4921.0000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1167.0663284000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",15,136,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3522.4000000000005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":835.37379296000006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",16,198,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5128.2000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1216.2059632800001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",17,130,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3367.0000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":798.51906680000025},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",18,203,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5257.7000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1246.9182350800002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GCSF",19,160,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4144.0000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":982.79269760000022},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",1,1647,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":42657.30000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4729.3721937000009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",2,1534,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":39730.600000000006},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4404.8918914000005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",3,1801,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":46645.900000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5171.5842871000004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",4,1061,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":27479.900000000005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3046.6690331000004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",5,1220,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":31598.000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3503.2386620000007},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",6,1221,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":31623.900000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3506.1101691000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",7,1416,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":36674.400000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4066.0540536000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",8,1398,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":36208.200000000004},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4014.3669258000004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",9,1250,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":32375.000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3589.3838750000004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",10,1500,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":38850.000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4307.2606500000011},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",11,1322,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":34239.80000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3796.1323862000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",12,1227,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":31779.300000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3523.3392117000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",13,1528,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":39575.200000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4387.6628488000015},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",14,1519,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":39342.100000000006},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4361.8192849000006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",15,1256,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":32530.400000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3606.6129176000009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",16,1370,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":35483.000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3933.9647270000005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",17,1136,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":29422.400000000005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3262.0320656000004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",18,1370,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":35483.000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3933.9647270000005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"62-GRF",19,1769,44435,44467,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":16.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.900000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":45817.100000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5079.6960599000013},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",1,131,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":11410.099999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2706.0238800399998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",2,78,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6793.7999999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1611.2203255199997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",3,234,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":20381.399999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4833.6609765599997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",4,171,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":14894.099999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3532.2907136399995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",5,214,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":18639.399999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4420.5275597599993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",6,129,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":11235.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2664.7105383599996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",7,197,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":17158.699999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4069.3641554799992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",8,203,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":17681.3},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4193.30418052},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",9,187,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16287.699999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3862.7974470799995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",10,147,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":12803.699999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3036.5306134799998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",11,166,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":14458.599999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3429.0073594399996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",12,142,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":12368.199999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2933.2472592799995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",13,151,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":13152.099999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3119.1572968399996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",14,189,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16461.899999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3904.1107887599992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",15,138,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":12019.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2850.6205759199997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",16,200,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":17420},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4131.3341680000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",17,125,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":10887.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2582.0838549999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",18,203,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":17681.3},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4193.30418052},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GCSF",19,null,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":0},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":0},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",1,1620,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":141102},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15643.837637999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",2,1531,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":133350.1},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14784.392236899999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",3,1810,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":157651},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":17478.608719},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",4,1068,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":93022.799999999988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":10313.344813199998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",5,1227,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":106871.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11848.758507299999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",6,1212,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":105565.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11703.908158799999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",7,1399,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":121852.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13509.709170099999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",8,1389,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":120981.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13413.1422711},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",9,1246,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":108526.59999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12032.235615399999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",10,1509,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":131433.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14571.945059099999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",11,1314,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":114449.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12688.890528599999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",12,1224,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":106610.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11819.788437599998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",13,1513,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":131782.29999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14610.571818699998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",14,1522,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":132566.19999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14697.482027799997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",15,1258,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":109571.79999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12148.115894199998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",16,1372,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":119501.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13248.9785428},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",17,1068,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":93022.799999999988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":10313.344813199998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",18,1367,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":119065.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13200.695093299999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"62-GRF",19,25,44467,44496,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":179.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":92.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":87.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":2177.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":241.4172475},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",1,134,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2854.1999999999939},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-676.90321367999854},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",2,78,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1661.3999999999965},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-394.01828855999912},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",3,241,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-5133.2999999999893},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1217.4154813199975},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",4,174,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3706.1999999999921},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-878.96387447999814},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",5,216,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4600.7999999999902},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1091.1275683199976},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",6,130,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2768.9999999999941},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-656.69714759999863},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",7,204,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4345.1999999999907},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1030.5093700799978},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",8,206,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4387.7999999999902},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1040.6124031199977},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",9,187,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3983.0999999999913},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-944.63358923999795},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",10,150,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3194.9999999999932},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-757.72747799999831},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",11,168,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3578.3999999999924},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-848.65477535999821},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",12,141,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3003.2999999999938},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-712.26382931999854},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",13,148,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3152.3999999999933},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-747.62444495999841},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",14,191,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4068.2999999999911},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-964.83965531999786},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",15,140,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2981.9999999999936},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-707.21231279999847},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",16,204,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4345.1999999999907},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1030.5093700799978},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",17,131,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2790.2999999999938},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-661.74866411999847},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",18,210,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4472.9999999999909},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1060.8184691999977},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GCSF",19,328,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-6986.3999999999851},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1656.8974185599964},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",1,1643,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-34995.899999999929},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3879.9604370999919},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",2,1565,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-33334.499999999927},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3695.7626804999918},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",3,1826,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-38893.799999999916},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4312.1167121999906},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",4,1075,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-22897.499999999953},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2538.6229274999946},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",5,1239,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-26390.699999999943},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2925.9105182999933},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",6,1231,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-26220.299999999945},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2907.0184406999938},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",7,1426,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-30373.799999999934},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3367.5128321999923},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",8,1414,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-30118.199999999935},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3339.1747157999926},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",9,1262,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-26880.599999999944},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2980.2252413999936},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",10,1527,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-32525.099999999929},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3606.0253118999922},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",11,1337,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-28478.09999999994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3157.3384688999931},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",12,1232,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-26241.599999999944},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2909.3799503999935},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",13,1540,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-32801.999999999927},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3636.7249379999917},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",14,1531,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-32610.29999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3615.4713506999919},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",15,1277,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-27200.09999999994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3015.6478868999934},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",16,1394,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-29692.199999999935},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3291.9445217999928},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",17,1223,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-26049.899999999943},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2888.1263630999938},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",18,1375,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-29287.499999999938},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3247.0758374999932},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"62-GRF",19,3524,44496,44529,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":585.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":606.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-21.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-75061.199999999837},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-8321.9601827999813},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",1,136,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":42962.400000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":10188.979968960002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",2,78,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":24640.200000000008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5843.6796880800021},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",3,246,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":77711.400000000023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":18430.066708560003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",4,179,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":56546.100000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13410.495694440002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",5,219,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":69182.10000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16407.254508840004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",6,133,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":42014.700000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":9964.2230578800027},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",7,209,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":66023.10000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15658.064805240005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",8,205,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":64759.500000000022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15358.388923800005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",9,192,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":60652.800000000017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14384.442309120004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",10,150,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":47385.000000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11237.845554000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",11,172,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":54334.800000000017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12886.062901920004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",12,141,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":44541.900000000016},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":10563.574820760003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",13,149,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":47069.100000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11162.926583640003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",14,191,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":60336.900000000016},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14309.523338760004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",15,142,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":44857.80000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":10638.493791120001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",16,206,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":65075.400000000016},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15433.307894160003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",17,130,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":41067.000000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":9739.4661468000031},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",18,210,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":66339.000000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15732.983775600003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GCSF",19,171,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":54018.900000000016},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12811.143931560004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",1,1663,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":525341.70000000019},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":58244.108937300021},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",2,1581,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":499437.90000000014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":55372.180535100015},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",3,1852,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":585046.80000000016},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":64863.553669200017},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",4,1099,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":347174.10000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":38490.845292900012},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",5,1263,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":398981.70000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":44234.702097300011},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",6,1243,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":392663.70000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":43534.23175530001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",7,1443,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":455843.70000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":50538.935175300016},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",8,1427,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":450789.3000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":49978.558901700009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",9,1275,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":402772.50000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":44654.984302500008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",10,1543,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":487433.70000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":54041.286885300011},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",11,1360,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":429624.00000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":47631.983256000014},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",12,1260,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":398034.00000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":44129.631546000011},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",13,1565,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":494383.50000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":54811.804261500009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",14,1579,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":498806.10000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":55302.133500900018},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",15,1290,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":407511.00000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":45180.337059000012},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",16,1458,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":460582.20000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":51064.287931800012},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",17,1171,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":369918.90000000008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":41012.538524100004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",18,1406,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":444155.40000000014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":49243.065042600014},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"62-GRF",19,1819,44529,44558,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":815.40000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":315.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":574622.10000000021},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":63707.777604900024},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",1,138,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1697.3999999999937},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-402.55606295999848},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",2,78,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-959.39999999999645},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-227.53168775999916},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",3,248,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3050.3999999999887},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-723.43408415999727},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",4,176,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2164.799999999992},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-513.40483391999805},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",5,218,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2681.3999999999901},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-635.92189655999766},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",6,130,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1598.9999999999941},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-379.21947959999858},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",7,205,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2521.4999999999909},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-597.99994859999788},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",8,207,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2546.0999999999904},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-603.83409443999767},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",9,187,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2300.0999999999913},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-545.49263603999793},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",10,152,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1869.5999999999931},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-443.39508383999834},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",11,175,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2152.4999999999918},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-510.48776099999805},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",12,144,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1771.1999999999935},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-420.05850047999843},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",13,148,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1820.3999999999933},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-431.72679215999841},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",14,192,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2361.5999999999913},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-560.07800063999787},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",15,143,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1758.8999999999935},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-417.14142755999842},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",16,209,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2570.6999999999907},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-609.6682402799978},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",17,131,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1611.299999999994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-382.13655251999859},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",18,211,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2595.2999999999902},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-615.50238611999771},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GCSF",19,167,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2054.0999999999922},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-487.15117763999814},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",1,1648,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-20270.399999999925},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2247.3589775999917},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",2,1585,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-19495.499999999927},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2161.4465894999917},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",3,1851,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-22767.299999999916},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2524.1877836999906},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",4,1094,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-13456.19999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1491.8754377999944},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",5,1249,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-15362.699999999943},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1703.2471862999935},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",6,1245,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-15313.499999999944},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1697.7924314999937},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",7,1444,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-17761.199999999935},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1969.1664827999928},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",8,1429,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-17576.699999999935},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1948.7111522999928},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",9,1294,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-15916.199999999941},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1764.6131777999933},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",10,1542,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-18966.599999999929},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2102.8079753999923},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",11,1355,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-16666.499999999938},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1847.7981884999931},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",12,1253,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-15411.899999999943},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1708.7019410999937},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",13,1568,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-19286.399999999929},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2138.2638815999921},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",14,1574,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-19360.199999999928},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2146.4460137999918},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",15,1295,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-15928.499999999942},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1765.9768664999935},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",16,1429,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-17576.699999999935},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1948.7111522999928},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",17,1175,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-14452.499999999947},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1602.334222499994},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",18,1396,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-17170.799999999937},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1903.7094251999929},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"62-GRF",19,1810,44558,44586,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":808.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":821},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-12.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-22262.999999999916},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2468.2765469999908},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",1,139,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3989.2999999999588},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-946.1039837199902},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",2,78,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2238.5999999999767},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-530.90727143999447},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",3,252,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-7232.3999999999251},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1715.2388769599822},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",4,178,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-5108.5999999999476},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1211.5576194399875},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",5,229,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-6572.299999999932},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1558.6892969199839},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",6,129,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3702.299999999962},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-878.03894891999096},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",7,209,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-5998.2999999999383},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1422.5592273199854},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",8,212,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-6084.3999999999378},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1442.9787377599853},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",9,188,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-5395.599999999944},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1279.6226542399868},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",10,148,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4247.5999999999567},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1007.3625150399897},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",11,173,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4965.0999999999485},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1177.5251020399878},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",12,141,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4046.6999999999584},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-959.71699067999009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",13,148,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4247.5999999999567},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1007.3625150399897},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",14,192,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-5510.3999999999432},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1306.8486681599866},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",15,143,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4104.0999999999576},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-973.32999763998987},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",16,210,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-6026.9999999999382},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1429.3657307999854},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",17,131,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3759.6999999999612},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-891.65195587999074},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",18,210,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-6026.9999999999382},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1429.3657307999854},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GCSF",19,174,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4993.7999999999483},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1184.3316055199878},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",1,1674,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-48043.799999999508},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-5326.5680621999454},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",2,1598,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-45862.599999999526},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-5084.7405993999473},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",3,1885,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-54099.49999999944},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-5997.9574654999378},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",4,1106,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-31742.199999999673},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3519.2259717999636},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",5,1248,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-35817.599999999627},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3971.0614943999585},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",6,1259,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-36133.299999999625},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4006.062837699958},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",7,1456,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-41787.199999999568},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4632.9050767999515},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",8,1430,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-41040.999999999578},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4550.1746289999528},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",9,1289,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-36994.299999999617},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4101.521046699957},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",10,1548,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-44427.59999999954},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4925.6435843999488},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",11,1365,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-39175.4999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4343.3485094999551},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",12,1274,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-36563.799999999625},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4053.7919421999582},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",13,1566,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-44944.199999999539},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4982.9185097999489},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",14,1573,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-45145.099999999533},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-5005.1920918999476},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",15,1289,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-36994.299999999617},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4101.521046699957},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",16,1440,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-41327.999999999578},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4581.9940319999532},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",17,1167,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-33492.899999999652},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3713.3243300999611},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",18,1396,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-40065.19999999959},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4441.9886587999545},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"62-GRF",19,1829,44586,44617,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":892.8000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":921.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-28.699999999999704},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-52492.299999999457},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-5819.7688086999397},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",1,139,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":9743.9000000000196},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2310.8672215600045},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",2,77,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5397.7000000000107},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1280.1206910800024},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",3,249,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":17454.900000000034},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4139.6110659600081},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",4,174,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":12197.400000000023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2892.7402629600056},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",5,220,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":15422.000000000029},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3657.4876888000067},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",6,129,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":9042.9000000000178},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2144.6177811600041},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",7,206,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":14440.600000000028},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3424.7384722400066},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",8,207,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":14510.700000000028},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3441.3634162800067},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",9,192,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":13459.200000000026},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3191.989255680006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",10,148,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":10374.800000000021},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2460.4917179200052},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",11,175,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":12267.500000000024},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2909.3652070000057},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",12,140,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":9814.0000000000182},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2327.4921656000042},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",13,148,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":10374.800000000021},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2460.4917179200052},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",14,191,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":13389.100000000026},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3175.3643116400062},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",15,143,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":10024.300000000019},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2377.3669977200043},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",16,209,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":14650.900000000029},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3474.6133043600066},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",17,132,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":9253.2000000000189},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2194.4926132800042},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",18,214,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":15001.400000000029},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3557.7380245600066},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GCSF",19,170,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":11917.000000000024},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2826.2404868000053},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",1,1655,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":116015.50000000023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12862.522469500025},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",2,1578,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":110617.80000000022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12264.084868200023},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",3,1846,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":129404.60000000025},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14346.958597400027},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",4,1104,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":77390.400000000154},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":8580.1962576000169},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",5,1249,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":87554.900000000169},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":9707.1242081000182},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",6,1239,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":86853.900000000169},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":9629.4050391000183},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",7,1440,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":100944.0000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11191.560336000022},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",8,1438,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":100803.80000000019},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11176.01650220002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",9,1287,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":90218.700000000172},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":10002.457050300018},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",10,1544,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":108234.40000000021},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11999.839693600023},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",11,1362,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":95476.200000000186},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":10585.350817800021},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",12,1255,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":87975.500000000175},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":9753.7557095000193},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",13,1562,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":109496.20000000022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12139.734197800024},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",14,1557,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":109145.70000000022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12100.874613300024},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",15,1284,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":90008.400000000169},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":9979.1412996000181},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",16,1423,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":99752.300000000192},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11059.43774870002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",17,1166,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":81736.600000000166},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":9062.0551054000189},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",18,1389,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":97368.900000000183},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":10795.19257410002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"62-GRF",19,1815,44617,44648,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":609.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":127231.50000000025},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14106.029173500026},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",1,136,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2855.9999999999923},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-677.33010239999817},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",2,76,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1595.9999999999957},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-378.50799839999894},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",3,249,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-5228.9999999999854},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1240.1117315999966},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",4,179,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3758.99999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-891.48594359999765},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",5,220,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4619.9999999999873},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1095.681047999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",6,129,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2708.9999999999927},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-642.46752359999823},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",7,207,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4346.9999999999882},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1030.9362587999972},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",8,203,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4262.9999999999882},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1011.0147851999972},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",9,188,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3947.9999999999891},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-936.30925919999743},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",10,147,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3086.9999999999918},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-732.114154799998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",11,179,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3758.99999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-891.48594359999765},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",12,139,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2918.9999999999923},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-692.27120759999809},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",13,148,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3107.9999999999918},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-737.09452319999809},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",14,195,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4094.9999999999891},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-971.17183799999736},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",15,141,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2960.9999999999918},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-702.23194439999804},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",16,208,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4367.9999999999882},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1035.9166271999973},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",17,132,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2771.9999999999927},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-657.40862879999827},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",18,206,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4325.9999999999882},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1025.9558903999971},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GCSF",19,166,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3485.9999999999905},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-826.74115439999775},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",1,1662,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-34901.999999999905},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3869.5498379999894},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",2,1575,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-33074.999999999913},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3666.9921749999903},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",3,1849,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-38828.999999999898},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4304.9324009999882},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",4,1127,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-23666.999999999935},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2623.9366229999928},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",5,1243,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-26102.999999999931},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2894.0135069999924},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",6,1238,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-25997.999999999931},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2882.3722619999921},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",7,1433,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-30092.99999999992},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3336.3808169999911},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",8,1423,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-29882.99999999992},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3313.0983269999911},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",9,1266,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-26585.999999999927},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2947.563233999992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",10,1541,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-32360.999999999913},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3587.83170899999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",11,1354,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-28433.999999999924},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3152.4491459999913},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",12,1250,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-26249.999999999927},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2910.311249999992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",13,1571,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-32990.999999999913},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3657.6791789999902},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",14,1590,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-33389.999999999913},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3701.9159099999902},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",15,1298,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-27257.999999999927},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3022.067201999992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",16,1420,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-29819.99999999992},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3306.1135799999911},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",17,1168,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-24527.999999999935},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2719.3948319999927},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",18,1387,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-29126.99999999992},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3229.281362999991},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"62-GRF",19,1811,44648,44677,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":290.00000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":311},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.999999999999943},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-38030.999999999898},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4216.4589389999883},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",1,131,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1755.4000000000008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":416.31136616000015},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",2,78,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1045.2000000000005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":247.8800500800001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",3,247,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3309.8000000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":784.95349192000037},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",4,178,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":2385.2000000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":565.67498608000028},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",5,219,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":2934.6000000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":695.97090984000033},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",6,129,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1728.6000000000008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":409.95546744000018},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",7,206,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":2760.400000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":654.65756816000021},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",8,206,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":2760.400000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":654.65756816000021},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",9,188,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":2519.2000000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":597.4544796800003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",10,145,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1943.0000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":460.80265720000023},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",11,171,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":2291.400000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":543.42934056000024},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",12,140,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1876.0000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":444.91291040000021},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",13,146,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1956.4000000000008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":463.98060656000018},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",14,186,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":2492.400000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":591.09858096000028},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",15,140,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1876.0000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":444.91291040000021},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",16,206,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":2760.400000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":654.65756816000021},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",17,131,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1755.4000000000008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":416.31136616000015},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",18,209,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":2800.6000000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":664.19141624000031},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GCSF",19,166,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":2224.400000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":527.53959376000023},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",1,1666,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":22324.400000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2475.0839036000007},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",2,1564,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":20957.600000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2323.5481544000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",3,1836,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":24602.400000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2727.643485600001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",4,1077,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":14431.800000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1600.0392342000007},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",5,1244,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16669.600000000006},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1848.1418824000007},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",6,1228,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16455.200000000008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1824.3715688000009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",7,1440,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":19296.000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2139.3282240000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",8,1412,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":18920.800000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2097.7301752000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",9,1276,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":17098.400000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1895.6825096000009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",10,1524,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":20421.600000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2264.1223704000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",11,1342,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":17982.800000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1993.7350532000007},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",12,1231,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16495.400000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1828.828502600001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",13,1536,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":20582.400000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2281.9501056000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",14,1557,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":20863.80000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2313.1486422000012},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",15,1266,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16964.400000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1880.8260636000009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",16,1397,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":18719.800000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2075.4455062000006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",17,1164,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":15597.600000000006},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1729.2903144000006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",18,1372,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":18384.800000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2038.3043912000007},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"62-GRF",19,1804,44677,44706,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":81.900000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":68.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":13.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":24173.600000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2680.102858400001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",1,126,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":705.59999999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":167.34037823999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",2,78,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":436.79999999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":103.59166271999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",3,240,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1344},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":318.74357759999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",4,174,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":974.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":231.08909376},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",5,220,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1232},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":292.18161279999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",6,129,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":722.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":171.32467295999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",7,195,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1092},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":258.9791568},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",8,201,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1125.5999999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":266.94774623999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",9,186,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1041.5999999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":247.02627263999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",10,144,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":806.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":191.24614656},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",11,171,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":957.59999999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":227.10479903999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",12,136,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":761.59999999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":180.62136063999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",13,150,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":840},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":199.21473599999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",14,189,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1058.3999999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":251.01056735999995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",15,138,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":772.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":183.27755711999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",16,202,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1131.1999999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":268.27584447999993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",17,131,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":733.59999999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":173.98086943999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",18,204,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1142.3999999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":270.93204095999994},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GCSF",19,164,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":918.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":217.80811136},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",1,1633,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":9144.7999999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1013.8748311999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",2,1538,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":8612.7999999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":954.89252319999991},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",3,1824,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":10214.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1132.4603135999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",4,1067,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5975.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":662.4644487999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",5,1246,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6977.5999999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":773.59953439999992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",6,1220,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6832},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":757.45700799999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",7,1403,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7856.7999999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":871.07555919999993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",8,1398,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7828.7999999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":867.97122719999993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",9,1249,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6994.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":775.4621335999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",10,1498,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":8388.7999999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":930.05786719999992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",11,1332,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7459.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":826.99404479999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",12,1225,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6860},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":760.56133999999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",13,1524,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":8534.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":946.20039359999987},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",14,1529,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":8562.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":949.30472559999987},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",15,1254,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7022.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":778.5664655999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",16,1376,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7705.5999999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":854.31216639999991},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",17,1140,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6384},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":707.78769599999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",18,1368,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7660.7999999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":849.34523519999993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"62-GRF",19,1781,44706,44738,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":11.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":6},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":5.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":9973.5999999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1105.7630583999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",1,125,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":12.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2.9645049999999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",2,78,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7.8000000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1.8498511200000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",3,238,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":23.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5.6444175200000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",4,171,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":17.100000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.0554428400000004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",5,211,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":21.1},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5.0040844400000006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",6,127,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":12.700000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.01193708},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",7,193,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":19.3},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.5771957199999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",8,204,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":20.400000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.8380721600000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",9,180,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":18},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.2688872},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",10,143,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":14.3},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.3913937199999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",11,169,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16.900000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.0080107600000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",12,134,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":13.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.1779493599999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",13,146,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":14.600000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.4625418400000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",14,182,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":18.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.3163192800000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",15,138,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":13.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.2728135200000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",16,198,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":19.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.69577592},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",17,133,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":13.3},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.1542333199999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",18,201,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":20.100000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.7669240400000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GCSF",19,158,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":15.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.7471343200000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",1,1596,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":159.60000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":17.694692400000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",2,1528,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":152.80000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16.940783200000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",3,1783,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":178.3},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":19.767942699999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",4,1049,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":104.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11.630158100000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",5,1214,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":121.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13.4594966},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",6,1196,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":119.60000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13.2599324},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",7,1381,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":138.1},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15.311008899999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",8,1373,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":137.30000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15.222313700000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",9,1223,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":122.30000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13.5592787},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",10,1478,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":147.80000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16.386438200000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",11,1305,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":130.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14.4684045},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",12,1176,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":117.60000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13.0381944},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",13,1477,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":147.70000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16.375351300000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",14,1489,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":148.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16.5083941},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",15,1240,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":124},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13.747755999999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",16,1330,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":133},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14.745576999999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",17,1100,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":110},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12.195589999999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",18,1330,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":133},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14.745576999999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"62-GRF",19,1722,44738,44768,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":172.20000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":19.091641800000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",1,125,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":125},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":29.645049999999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",2,77,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":77},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":18.261350799999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",3,236,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":236},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":55.969854399999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",4,169,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":169},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":40.080107599999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",5,211,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":211},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":50.040844399999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",6,126,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":126},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":29.882210399999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",7,193,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":193},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":45.771957199999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",8,202,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":202},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":47.9064008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",9,182,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":182},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":43.163192799999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",10,144,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":144},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":34.1510976},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",11,169,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":169},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":40.080107599999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",12,132,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":132},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":31.305172799999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",13,145,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":145},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":34.388258},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",14,182,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":182},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":43.163192799999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",15,138,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":138},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":32.728135199999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",16,198,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":198},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":46.957759199999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",17,134,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":134},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":31.779493599999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",18,204,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":204},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":48.380721600000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GCSF",19,157,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":157},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":37.234182799999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",1,1593,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1593},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":176.614317},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",2,1504,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1504},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":166.74697599999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",3,1764,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1764},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":195.57291599999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",4,1029,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1029},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":114.08420099999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",5,1217,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1217},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":134.927573},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",6,1183,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1183},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":131.158027},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",7,1380,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1380},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":152.99921999999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",8,1373,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1373},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":152.22313699999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",9,1224,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1224},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":135.703656},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",10,1476,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1476},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":163.64264399999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",11,1303,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1303},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":144.46230699999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",12,1167,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1167},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":129.38412299999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",13,1486,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1486},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":164.75133399999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",14,1474,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1474},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":163.420906},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",15,1234,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1234},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":136.81234599999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",16,1338,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1338},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":148.34272199999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",17,1110,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1110},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":123.06459},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",18,1353,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1353},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":150.00575699999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"62-GRF",19,1731,44768,44800,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1731},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":191.91423899999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",1,125,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":437.50000000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":103.75767500000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",2,77,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":269.50000000000006},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":63.914727800000009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",3,235,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":822.50000000000023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":195.06442900000005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",4,165,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":577.50000000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":136.96013100000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",5,211,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":738.50000000000023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":175.14295540000006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",6,126,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":441.00000000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":104.58773640000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",7,192,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":672.00000000000023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":159.37178880000005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",8,203,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":710.50000000000023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":168.50246420000005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",9,183,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":640.50000000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":151.90123620000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",10,144,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":504.00000000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":119.52884160000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",11,169,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":591.50000000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":140.28037660000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",12,134,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":469.00000000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":111.22822760000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",13,145,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":507.50000000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":120.35890300000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",14,182,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":637.00000000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":151.07117480000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",15,138,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":483.00000000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":114.54847320000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",16,200,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":700.00000000000023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":166.01228000000006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",17,134,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":469.00000000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":111.22822760000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",18,204,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":714.00000000000023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":169.33252560000005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GCSF",19,158,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":553.00000000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":131.14970120000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",1,1589,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5561.5000000000018},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":616.59794350000016},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",2,1497,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5239.5000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":580.89812550000011},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",3,1754,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6139.0000000000018},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":680.62479100000019},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",4,1038,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3633.0000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":402.78707700000007},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",5,1197,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4189.5000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":464.48567550000007},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",6,1192,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4172.0000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":462.54546800000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",7,1370,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4795.0000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":531.6168550000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",8,1368,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4788.0000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":530.84077200000013},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",9,1220,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4270.0000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":473.41063000000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",10,1484,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5194.0000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":575.85358600000006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",11,1301,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4553.5000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":504.84199150000006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",12,1173,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4105.5000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":455.17267950000007},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",13,1483,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5190.5000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":575.46554450000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",14,1491,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5218.5000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":578.56987650000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",15,1239,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4336.5000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":480.7834185000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",16,1341,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4693.5000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":520.36365150000006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",17,1112,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3892.0000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":431.50214800000009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",18,1336,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4676.0000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":518.42344400000013},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"62-GRF",19,1734,44800,44830,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":5.5000000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":2},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.5000000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6069.0000000000018},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":672.86396100000013},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",1,127,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1384.299999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-328.30114171999929},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",2,77,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-839.29999999999825},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-199.04872371999957},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",3,236,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2572.3999999999946},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-610.07141295999872},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",4,169,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1842.0999999999963},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-436.87317283999909},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",5,212,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2310.7999999999952},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-548.03025231999879},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",6,126,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1373.3999999999971},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-325.71609335999932},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",7,193,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2103.6999999999957},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-498.91433347999896},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",8,205,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2234.4999999999955},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-529.93491379999887},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",9,184,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2005.5999999999958},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-475.64889823999897},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",10,149,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1624.0999999999967},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-385.17220563999922},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",11,167,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1820.2999999999961},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-431.70307611999908},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",12,134,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1460.599999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-346.39648023999928},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",13,146,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1591.3999999999967},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-377.41706055999919},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",14,182,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1983.7999999999959},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-470.47880151999902},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",15,139,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1515.0999999999967},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-359.3217220399992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",16,199,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2169.0999999999954},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-514.42462363999891},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",17,134,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1460.599999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-346.39648023999928},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",18,207,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2256.2999999999952},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-535.10501051999881},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GCSF",19,160,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1743.9999999999964},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-413.6077375999991},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",1,1612,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-17570.799999999963},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1948.0570251999959},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",2,1528,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-16655.199999999964},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1846.5453687999959},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",3,1781,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-19412.899999999958},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2152.2888100999953},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",4,1059,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-11543.099999999977},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1279.7719538999975},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",5,1220,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-13297.999999999973},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1474.3359619999969},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",6,1212,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-13210.799999999972},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1464.6681851999967},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",7,1401,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-15270.899999999969},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1693.0694120999965},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",8,1390,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-15150.999999999969},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1679.7762189999964},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",9,1254,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-13668.599999999971},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1515.4240133999967},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",10,1504,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-16393.599999999966},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1817.542038399996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",11,1317,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-14355.29999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1591.5577556999967},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",12,1197,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-13047.299999999972},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1446.5411036999969},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",13,1523,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-16600.699999999964},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1840.5030082999961},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",14,1524,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-16611.599999999966},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1841.7114803999962},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",15,1252,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-13646.799999999972},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1513.0070691999967},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",16,1373,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-14965.699999999968},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1659.2321932999964},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",17,1139,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-12415.099999999975},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1376.4497218999973},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",18,1364,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-14867.599999999969},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1648.3559443999966},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"62-GRF",19,1770,44830,44860,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":235.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":246.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-19292.99999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2138.9956169999955},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",1,134,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2492.4000000000033},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-591.09858096000073},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",2,78,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-1450.8000000000018},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-344.07230832000039},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",3,243,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4519.8000000000056},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1071.9175759200014},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",4,173,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3217.8000000000038},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-763.13473512000087},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",5,212,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3943.2000000000048},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-935.17088928000112},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",6,128,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2380.8000000000029},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-564.63148032000072},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",7,199,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3701.4000000000046},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-877.82550456000104},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",8,209,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3887.4000000000046},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-921.93733896000106},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",9,185,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3441.0000000000041},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-816.06893640000089},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",10,146,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2715.6000000000031},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-644.03278224000076},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",11,167,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3106.2000000000039},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-736.66763448000086},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",12,136,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2529.6000000000031},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-599.92094784000074},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",13,145,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2697.0000000000032},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-639.6215988000007},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",14,186,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3459.600000000004},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-820.48011984000095},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",15,142,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2641.2000000000035},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-626.38804848000075},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",16,201,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3738.6000000000045},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-886.64787144000104},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",17,136,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2529.6000000000031},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-599.92094784000074},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",18,209,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-3887.4000000000046},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-921.93733896000106},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GCSF",19,161,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-2994.6000000000035},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-710.20053384000084},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",1,1609,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-29927.400000000038},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3318.0209106000038},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",2,1543,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-28699.800000000036},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3181.9181262000038},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",3,1785,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-33201.000000000044},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3680.9616690000048},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",4,1065,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-19809.000000000025},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2196.2040210000027},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",5,1231,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-22896.600000000028},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2538.5231454000032},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",6,1216,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-22617.600000000028},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2507.590694400003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",7,1401,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-26058.600000000031},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2889.0909234000032},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",8,1394,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-25928.400000000031},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2874.6557796000034},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",9,1251,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-23268.600000000028},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2579.7664134000029},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",10,1494,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-27788.400000000034},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3080.8721196000038},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",11,1312,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-24403.20000000003},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2705.5583808000033},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",12,1198,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-22282.800000000028},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2470.4717532000031},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",13,1511,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-28104.600000000035},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3115.9288974000037},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",14,1512,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-28123.200000000033},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3117.9910608000037},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",15,1266,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-23547.600000000028},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2610.698864400003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",16,1372,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-25519.20000000003},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2829.2881848000034},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",17,1142,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-21241.200000000026},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2354.9906028000028},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",18,1355,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-25203.000000000029},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2794.2314070000029},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"62-GRF",19,1758,44860,44888,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":458.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":477.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-18.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-32698.800000000039},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3625.2832572000043},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",1,138,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3270.5999999999904},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":775.65680423999765},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",2,80,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1895.9999999999945},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":449.65611839999872},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",3,246,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5830.1999999999834},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1382.6925640799961},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",4,173,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4100.0999999999885},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":972.38135603999729},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",5,214,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5071.7999999999856},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1202.8301167199966},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",6,127,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3009.8999999999915},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":713.82908795999799},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",7,201,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4763.6999999999862},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1129.7609974799966},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",8,212,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5024.3999999999851},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1191.5887137599964},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",9,188,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4455.5999999999876},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1056.6918782399971},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",10,151,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3578.6999999999898},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":848.7259234799975},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",11,166,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3934.1999999999889},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":933.03644567999731},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",12,137,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3246.8999999999905},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":770.03610275999779},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",13,145,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3436.49999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":815.00171459999763},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",14,187,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4431.8999999999869},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1051.0711767599969},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",15,144,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3412.7999999999902},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":809.38101311999765},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",16,203,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4811.0999999999858},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1141.0024004399966},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",17,136,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3223.1999999999907},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":764.41540127999781},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",18,211,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5000.6999999999853},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1185.9680122799964},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GCSF",19,163,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3863.099999999989},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":916.17434123999737},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",1,1626,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":38536.199999999888},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4272.4699577999872},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",2,1551,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":36758.699999999895},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4075.4003102999882},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",3,1804,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":42754.799999999879},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4740.1819211999864},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",4,1068,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":25311.599999999926},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2806.2717803999917},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",5,1231,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":29174.699999999917},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3234.5698142999909},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",6,1223,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":28985.099999999915},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3213.5490518999904},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",7,1408,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":33369.599999999904},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3699.6541823999892},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",8,1395,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":33061.499999999905},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3665.4954434999895},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",9,1265,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":29980.499999999913},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3323.9080544999902},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",10,1514,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":35881.799999999894},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3978.1792841999882},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",11,1319,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":31260.299999999908},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3465.7982006999896},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",12,1219,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":28890.299999999916},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3203.0386706999907},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",13,1517,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":35952.8999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3986.0620700999889},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",14,1525,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":36142.499999999898},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4007.0828324999884},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",15,1265,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":29980.499999999913},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3323.9080544999902},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",16,1392,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":32990.399999999907},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3657.6126575999897},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",17,1159,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":27468.299999999919},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3045.3829526999907},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",18,1381,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":32729.699999999906},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3628.7091092999894},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"62-GRF",19,1792,44888,44916,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":656.19999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":632.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":23.699999999999932},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":42470.399999999878},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4708.6507775999862},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",1,140,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":22190.000000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5262.5892760000033},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",2,80,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":12680.000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3007.1938720000021},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",3,251,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":39783.500000000029},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":9435.0707734000061},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",4,175,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":27737.500000000018},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6578.2365950000039},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",5,218,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":34553.000000000022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":8194.6033012000044},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",6,132,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":20922.000000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4961.8698888000035},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",7,201,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":31858.500000000022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":7555.5746034000049},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",8,214,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":33919.000000000022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":8044.2436076000049},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",9,191,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":30273.500000000022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":7179.6753694000054},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",10,148,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":23458.000000000018},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5563.308663200004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",11,171,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":27103.500000000018},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6427.8769014000045},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",12,139,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":22031.500000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5224.9993526000035},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",13,149,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":23616.500000000018},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5600.8985866000039},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",14,189,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":29956.500000000022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":7104.4955226000047},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",15,146,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":23141.000000000018},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5488.1288164000043},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",16,205,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":32492.500000000022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":7705.9342970000052},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",17,137,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":21714.500000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5149.8195058000038},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",18,212,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":33602.000000000022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":7969.0637608000052},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GCSF",19,168,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":26628.000000000018},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6315.107131200004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",1,1652,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":261842.00000000017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":29030.160698000018},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",2,1569,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":248686.50000000017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":27571.623568500017},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",3,1839,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":291481.50000000023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":32316.262423500026},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",4,1085,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":171972.50000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":19066.419102500011},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",5,1252,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":198442.00000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":22001.066098000014},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",6,1243,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":197015.50000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":21842.911469500013},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",7,1428,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":226338.00000000017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":25093.867722000017},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",8,1413,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":223960.50000000017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":24830.276674500019},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",9,1276,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":202246.00000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":22422.811774000016},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",10,1539,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":243931.50000000017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":27044.441473500017},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",11,1344,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":213024.00000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":23617.757856000015},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",12,1228,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":194638.00000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":21579.320422000015},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",13,1532,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":242822.00000000017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":26921.432318000017},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",14,1546,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":245041.00000000017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":27167.450629000017},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",15,1282,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":203197.00000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":22528.248193000014},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",16,1422,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":225387.00000000017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":24988.431303000019},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",17,1186,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":187981.00000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":20841.265489000016},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",18,1397,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":221424.50000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":24549.112890500015},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"62-GRF",19,1817,44916,44950,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1001.5000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":843},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":158.50000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":287994.50000000023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":31929.662220500024},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",1,139,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":36890.600000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":8748.9894522400027},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",2,80,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":21232.000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5035.3896128000015},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",3,254,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":67411.60000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15987.362020640005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",4,177,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":46975.800000000017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11140.799518320004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",5,221,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":58653.400000000023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13910.263805360006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",6,130,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":34502.000000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":8182.5081208000029},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",7,205,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":54407.000000000022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12903.185882800004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",8,215,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":57061.000000000022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13532.609584400005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",9,193,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":51222.200000000019},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12147.877440880004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",10,150,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":39810.000000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":9441.3555240000023},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",11,170,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":45118.000000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":10700.202927200004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",12,139,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":36890.600000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":8748.9894522400027},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",13,151,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":40075.400000000016},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":9504.2978941600031},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",14,190,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":50426.000000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11959.050330400003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",15,148,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":39279.200000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":9315.4707836800026},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",16,206,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":54672.400000000016},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12966.128252960003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",17,139,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":36890.600000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":8748.9894522400027},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",18,216,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":57326.400000000023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13595.551954560005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GCSF",19,169,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":44852.600000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":10637.260557040003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",1,1649,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":437644.60000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":48521.219157400017},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",2,1577,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":418535.80000000016},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":46402.645610200016},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",3,1847,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":490193.80000000016},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":54347.296412200019},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",4,1095,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":290613.00000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":32219.972697000012},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",5,1250,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":331750.00000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":36780.790750000015},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",6,1241,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":329361.40000000014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":36515.969056600014},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",7,1432,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":380052.8000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":42136.073883200013},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",8,1417,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":376071.8000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":41694.704394200009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",9,1280,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":339712.00000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":37663.529728000009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",10,1542,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":409246.80000000016},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":45372.783469200018},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",11,1345,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":356963.00000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":39576.130847000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",12,1228,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":325911.20000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":36133.448832800015},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",13,1551,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":411635.40000000014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":45637.605162600012},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",14,1560,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":414024.00000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":45902.426856000013},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",15,1281,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":339977.40000000014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":37692.954360600015},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",16,1425,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":378195.00000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":41930.101455000011},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",17,1187,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":315029.8000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":34927.038896200007},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",18,1400,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":371560.00000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":41194.485640000014},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"62-GRF",19,1814,44950,44983,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":1029.4000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":764},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":265.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":481435.60000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":53376.283536400013},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",1,141,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5047.8000000000093},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1197.1382671200022},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",2,80,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":2864.0000000000055},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":679.2273856000013},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",3,247,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":8842.6000000000167},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2097.114553040004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",4,171,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6121.800000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1451.8485367200028},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",5,223,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7983.4000000000151},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1893.3463373600034},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",6,130,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4654.0000000000091},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1103.7445016000022},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",7,202,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7231.600000000014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1715.0491486400033},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",8,215,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7697.0000000000146},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1825.4235988000034},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",9,191,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6837.8000000000129},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1621.6553831200031},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",10,150,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5370.00000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1273.5513480000022},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",11,166,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5942.8000000000111},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1409.3968251200026},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",12,139,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4976.2000000000098},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1180.1575824800022},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",13,151,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5405.8000000000102},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1282.0416903200023},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",14,190,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6802.0000000000127},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1613.165040800003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",15,143,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5119.4000000000096},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1214.1189517600023},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",16,204,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7303.2000000000135},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1732.0298332800032},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",17,135,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4833.0000000000091},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1146.1962132000021},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",18,209,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7482.2000000000144},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1774.4815448800034},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GCSF",19,168,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6014.4000000000115},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1426.3775097600026},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",1,1652,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":59141.600000000115},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6556.970050400012},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",2,1564,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":55991.200000000106},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6207.6883528000117},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",3,1838,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":65800.400000000125},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":7295.2245476000135},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",4,1076,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":38520.800000000076},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4270.7625752000085},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",5,1246,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":44606.800000000083},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4945.5113092000092},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",6,1231,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":44069.800000000083},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4885.9746562000091},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",7,1428,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":51122.400000000096},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5667.88936560001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",8,1408,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":50406.400000000096},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5588.5071616000105},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",9,1268,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":45394.400000000089},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5032.83173360001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",10,1547,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":55382.600000000108},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6140.2134794000112},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",11,1346,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":48186.80000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5342.4223292000097},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",12,1218,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":43604.400000000081},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4834.3762236000084},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",13,1535,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":54953.000000000102},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6092.5841570000111},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",14,1544,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":55275.200000000106},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6128.3061488000112},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",15,1276,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":45680.80000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5064.5846152000095},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",16,1413,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":50585.400000000096},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5608.3527126000108},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",17,1198,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":42888.400000000081},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4754.9940196000089},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",18,1383,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":49511.400000000096},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5489.2794066000106},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"62-GRF",19,1809,44983,45014,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":571.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":535.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.800000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":64762.200000000121},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":7180.1203518000129},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",1,137,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4877.2000000000107},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1156.6787028800024},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",2,80,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":2848.0000000000064},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":675.43281920000152},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",3,246,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":8757.6000000000204},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2076.9559190400046},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",4,175,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6230.0000000000136},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1477.5092920000031},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",5,220,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7832.0000000000173},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1857.4402528000041},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",6,131,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4663.6000000000104},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1106.0212414400025},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",7,201,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7155.6000000000158},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1697.0249582400038},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",8,210,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7476.0000000000164},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1773.0111504000038},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",9,189,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6728.4000000000151},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1595.7100353600035},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",10,149,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5304.4000000000115},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1257.9936257600027},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",11,166,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5909.6000000000131},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1401.5230998400032},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",12,138,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4912.8000000000111},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1165.1216131200026},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",13,185,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6586.0000000000146},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1561.9383944000035},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",14,184,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6550.4000000000142},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1553.4954841600033},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",15,143,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5090.8000000000111},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1207.3361643200026},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",16,203,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7226.8000000000166},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1713.9107787200039},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",17,137,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4877.2000000000107},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1156.6787028800024},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",18,209,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7440.4000000000169},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1764.5682401600041},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GCSF",19,167,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5945.2000000000135},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1409.9660100800031},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",1,1622,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":57743.200000000128},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6401.9308408000143},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",2,1547,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":55073.200000000121},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6105.9106108000133},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",3,1822,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":64863.200000000143},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":7191.3181208000151},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",4,1057,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":37629.200000000084},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4171.911774800009},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",5,1241,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":44179.6000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4898.1480724000112},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",6,1236,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":44001.6000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4878.4133904000109},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",7,1425,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":50730.000000000116},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5624.3843700000125},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",8,1412,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":50267.200000000114},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5573.074196800012},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",9,1262,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":44927.200000000099},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4981.033736800011},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",10,1523,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":54218.800000000119},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6011.1841372000126},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",11,1330,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":47348.000000000109},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5249.4254120000123},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",12,1217,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":43325.200000000099},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4803.4215988000105},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",13,1525,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":54290.000000000124},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6019.0780100000138},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",14,1530,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":54468.000000000124},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6038.8126920000132},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",15,1269,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":45176.400000000103},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5008.6622916000115},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",16,1407,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":50089.200000000114},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5553.3395148000127},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",17,1183,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":42114.800000000097},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4669.2257612000103},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",18,1366,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":48629.600000000108},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5391.5151224000119},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"62-GRF",19,1783,45014,45043,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":263.10000000000008},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":227.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":35.60000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":63474.800000000141},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":7037.3876012000155},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",1,132,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3194.3999999999987},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":757.58518175999973},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",2,77,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1863.3999999999992},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":441.92468935999977},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",3,241,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5832.1999999999971},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1383.1668848799993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",4,171,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4138.199999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":981.41716727999949},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",5,223,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5396.5999999999976},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1279.8598146399995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",6,129,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3121.7999999999984},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":740.36733671999957},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",7,200,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4839.9999999999982},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1147.8563359999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",8,212,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5130.3999999999978},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1216.7277161599995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",9,187,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4525.3999999999978},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1073.2456741599995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",10,146,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3533.1999999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":837.93512527999962},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",11,165,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3992.9999999999982},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":946.98147719999952},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",12,139,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3363.7999999999984},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":797.76015351999956},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",13,152,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3678.3999999999983},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":872.3708153599996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",14,185,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4476.9999999999982},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1061.7671107999995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",15,140,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3387.9999999999982},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":803.49943519999954},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",16,199,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4815.7999999999975},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1142.1170543199994},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",17,136,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3291.1999999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":780.54230847999963},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",18,209,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5057.7999999999975},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1199.5098711199994},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GCSF",19,165,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3992.9999999999982},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":946.98147719999952},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",1,1640,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":39687.999999999978},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4400.1688719999975},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",2,1546,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":37413.199999999983},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4147.9640707999979},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",3,1805,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":43680.999999999978},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4842.8687889999974},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",4,1047,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":25337.399999999987},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2809.1322005999982},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",5,1238,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":29959.599999999988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3321.5908923999987},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",6,1215,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":29402.999999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3259.8812069999981},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",7,1407,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":34049.399999999987},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3775.0229285999985},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",8,1384,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":33492.799999999981},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3713.3132431999979},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",9,1250,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":30249.999999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3353.787249999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",10,1509,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":36517.799999999981},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4048.6919681999975},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",11,1322,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":31992.399999999983},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3546.9653955999979},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",12,1195,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":28918.999999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3206.2206109999984},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",13,1501,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":36324.199999999983},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4027.2277297999981},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",14,1516,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":36687.199999999983},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4067.4731767999979},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",15,1256,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":30395.199999999986},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3369.8854287999984},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",16,1390,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":33637.999999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3729.4114219999983},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",17,1176,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":28459.199999999986},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3155.2430447999982},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",18,1347,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":32597.399999999983},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3614.041140599998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"62-GRF",19,1754,45043,45076,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":91.699999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":67.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":24.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":42446.799999999981},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4706.0342691999977},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",1,129,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":464.40000000000003},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":110.13728976},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",2,76,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":273.60000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":64.887085440000007},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",3,236,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":849.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":201.49147583999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",4,168,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":604.80000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":143.43460992000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",5,220,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":792},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":187.83103679999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",6,129,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":464.40000000000003},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":110.13728976},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",7,197,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":709.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":168.19415567999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",8,212,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":763.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":181.00081728000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",9,184,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":662.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":157.09504895999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",10,146,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":525.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":124.65150624},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",11,164,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":590.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":140.01950015999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",12,136,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":489.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":116.11373184},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",13,151,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":543.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":128.92039344},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",14,186,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":669.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":158.80260383999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",15,141,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":507.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":120.38261904000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",16,197,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":709.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":168.19415567999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",17,135,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":486},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":115.2599544},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",18,207,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":745.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":176.73193008000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GCSF",19,165,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":594},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":140.87327759999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",1,1605,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5778},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":640.60108200000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",2,1527,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5497.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":609.46906679999995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",3,1803,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6490.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":719.62850519999995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",4,1034,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3722.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":412.6987656},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",5,1221,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4395.6000000000004},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":487.33577640000004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",6,1207,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4345.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":481.74797879999994},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",7,1410,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5076},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":562.77104399999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",8,1375,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4950},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":548.80155000000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",9,1245,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4482},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":496.91485799999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",10,1501,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5403.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":599.09172839999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",11,1318,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4744.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":526.05123119999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",12,1185,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4266},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":472.96715399999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",13,1511,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5439.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":603.08301240000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",14,1518,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5464.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":605.8769112},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",15,1251,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4503.6000000000004},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":499.30962840000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",16,1385,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4986},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":552.79283399999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",17,1171,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4215.6000000000004},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":467.37935640000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",18,1351,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4863.6000000000004},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":539.22246840000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"62-GRF",19,1749,45076,45105,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":3.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":3.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6296.4000000000005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":698.07557159999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",1,131,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":13.100000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.1068012400000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",2,76,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":7.6000000000000005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1.80241904},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",3,236,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":23.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5.5969854400000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",4,168,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.9842947199999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",5,221,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":22.1},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5.2412448400000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",6,126,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":12.600000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2.9882210400000004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",7,197,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":19.700000000000003},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.6720598800000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",8,209,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":20.900000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.9566523600000005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",9,185,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":18.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.3874674000000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",10,145,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":14.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.4388258},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",11,165,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.9131465999999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",12,136,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":13.600000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.22538144},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",13,151,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":15.100000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.5811220400000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",14,184,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":18.400000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.3637513600000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",15,141,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":14.100000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.3439616400000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",16,194,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":19.400000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.6009117600000007},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",17,134,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":13.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.1779493599999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",18,206,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":20.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4.8855042400000004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GCSF",19,164,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16.400000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.8894305600000005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",1,1603,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":160.30000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":17.772300699999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",2,1531,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":153.1},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16.974043899999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",3,1780,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":178},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":19.734681999999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",4,1031,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":103.10000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11.4305939},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",5,1216,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":121.60000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13.4816704},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",6,1196,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":119.60000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13.2599324},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",7,1393,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":139.30000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15.444051700000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",8,1390,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":139},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15.410791},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",9,1247,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":124.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13.8253643},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",10,1507,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":150.70000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16.707958300000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",11,1312,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":131.20000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14.546012800000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",12,1190,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":119},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13.193410999999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",13,1519,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":151.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16.8410011},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",14,1528,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":152.80000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16.940783200000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",15,1248,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":124.80000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13.836451200000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",16,1377,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":137.70000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15.266661300000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",17,1161,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":116.10000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12.8718909},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",18,1349,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":134.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14.956228100000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"62-GRF",19,1748,45105,45136,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":174.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":19.379901199999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",1,126,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-8076.5999999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1915.4496866399998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",2,76,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-4871.5999999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1155.3506046399998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",3,236,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-15127.599999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3587.6676670399997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",4,168,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-10768.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2553.9329155199998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",5,221,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-14166.099999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3359.6379424399997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",6,126,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-8076.5999999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1915.4496866399998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",7,194,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-12435.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2949.1844381599999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",8,208,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-13332.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3162.0121811199997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",9,185,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-11858.499999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2812.3666033999993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",10,143,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-9166.2999999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2173.88337452},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",11,162,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-10384.199999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2462.7210256799995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",12,136,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-8717.5999999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2067.4695030399994},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",13,151,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-9679.0999999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2295.4992276399994},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",14,183,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-11730.3},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2781.9626401199998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",15,140,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-8974},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2128.2774295999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",16,195,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-12499.499999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2964.3864197999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",17,133,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-8525.2999999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2021.8635581199999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",18,207,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-13268.699999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3146.8101994799995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GCSF",19,165,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-10576.499999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2508.3269705999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",1,1601,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-102624.09999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-11377.831342899999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",2,1528,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-97944.799999999988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-10859.042031199999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",3,1785,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-114418.49999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-12685.464676499998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",4,1019,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-65317.899999999994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-7241.7302550999993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",5,1205,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-77240.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-8563.5769944999993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",6,1195,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-76599.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-8492.5099654999995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",7,1393,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-89291.299999999988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-9899.6371396999984},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",8,1369,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-87752.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-9729.0762700999985},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",9,1237,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-79291.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-8790.9914872999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",10,1493,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-95701.299999999988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-10610.307429699998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",11,1310,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-83970.999999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-9309.7807989999983},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",12,1183,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-75830.299999999988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-8407.2295306999986},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",13,1510,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-96790.999999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-10731.121378999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",14,1524,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-97688.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-10830.615219599998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",15,1246,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-79868.599999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-8854.9518133999991},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",16,1374,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-88073.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-9764.6097845999993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",17,1152,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-73843.199999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-8186.9217407999995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",18,1342,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-86022.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-9537.1952917999988},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"62-GRF",19,1742,45136,45167,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":65},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-64.099999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-111662.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-12379.876451799999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45170,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"62-GCSF",6,1190,45167,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45180},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.2},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":238},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":56.444175199999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45170,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"62-GCSF",7,736,45167,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45181},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.2},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":147.20000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":34.910010880000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45170,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"62-GCSF",15,1140,45167,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45191},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":41.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":47196.000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11193.022238400001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45170,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"62-GCSF",20,81,45167,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45198},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":41.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3353.4000000000005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":795.29368536000015},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45170,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"62-GRF",6,8605,45167,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45180},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.2},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1721},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":190.80554899999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45170,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"62-GRF",7,7093,45167,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45181},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":0.2},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":0.2},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1418.6000000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":157.2787634},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45170,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"62-GRF",15,8860,45167,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45191},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":41.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":366804.00000000006},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":40667.192676000006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45170,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"62-GRF",21,128,45167,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45199},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":42.400000000000006},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":41.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5299.2000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":587.51700480000011},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"62-GCSF",6,1149,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45180},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45209},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":94.800000000000011},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":35},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":59.800000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":68710.200000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16295.338516080003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"62-GCSF",7,727,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45181},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45210},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":107.00000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":46},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":61.000000000000014},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":44347.000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":10517.352258800001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"62-GCSF",15,948,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45191},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45222},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":170.90000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":118},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":52.900000000000034},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":50149.200000000033},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11893.404331680007},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"62-GCSF",20,82,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45198},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45229},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":211.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":152},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":59.599999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4887.2},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1159.0503068799999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"62-GRF",6,8680,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45180},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45209},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":94.800000000000011},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":35},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":59.800000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":519064.00000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":57548.106616000012},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"62-GRF",7,7150,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45181},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45210},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":107.00000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":46},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":61.000000000000014},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":436150.00000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":48355.514350000012},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"62-GRF",13,2,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45189},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45218},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":147.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":98.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":49.400000000000006},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":98.800000000000011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":10.953857200000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"62-GRF",15,8572,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45191},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45222},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":170.90000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":118},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":52.900000000000034},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":453458.80000000028},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":50274.523697200028},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"62-GRF",21,12,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45199},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45230},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":232.20000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":178},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":54.200000000000017},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":650.4000000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":72.109197600000016},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"62-GCSF",6,1218,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45209},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45238},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":305.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":259.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":46.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":56271.599999999984},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13345.395164639996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"62-GCSF",7,846,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45210},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45239},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":293.59999999999997},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":248.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":45.099999999999966},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":38154.599999999969},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":9048.7601978399925},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"62-GCSF",11,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45216},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45246},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":345.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":312},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":33.5},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":33.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":7.9448733999999996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"62-GCSF",15,1093,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45222},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45252},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":384.90000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":363.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":21.400000000000034},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":23390.200000000037},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5547.2291880800085},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"62-GCSF",20,82,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45229},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45259},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":549.20000000000016},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":517.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":31.700000000000159},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":2599.4000000000133},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":616.47474376000309},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"62-GRF",6,8928,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45209},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45238},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":305.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":259.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":46.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":412473.59999999992},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":45730.535558399992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"62-GRF",7,7776,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45210},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45239},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":293.59999999999997},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":248.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":45.099999999999966},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":350697.59999999974},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":38881.492214399972},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"62-GRF",13,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45218},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45250},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":382.20000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":353},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":29.200000000000045},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":29.200000000000045},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3.2373748000000049},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"62-GRF",15,9292,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45222},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45252},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":384.90000000000003},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":363.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":21.400000000000034},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":198848.80000000031},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":22046.167607200034},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"62-GRF",21,2,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45230},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45260},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":553.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":515},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":38.5},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":77},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":8.5369130000000002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"62-GCSF",6,1217,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45238},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45268},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":630.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":565},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":65.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":79835.200000000026},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":18933.747966080005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"62-GCSF",7,844,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45239},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45271},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":705.00000000000011},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":621},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":84.000000000000114},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":70896.000000000102},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16813.723718400022},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"62-GCSF",11,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45246},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45275},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":726.60000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":620},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":106.60000000000014},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":106.60000000000014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":25.281298640000031},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"62-GCSF",15,1067,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45252},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45281},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":838.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":681},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":157.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":167839.10000000006},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":39804.788091640017},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"62-GCSF",20,82,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45259},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45289},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":813.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":642},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":171.89999999999998},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":14095.799999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3342.9655663199992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"62-GRF",6,8978,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45238},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45268},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":630.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":565},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":65.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":588956.80000000016},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":65297.051459200018},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"62-GRF",7,7796,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45239},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45271},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":705.00000000000011},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":621},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":84.000000000000114},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":654864.00000000093},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":72604.116816000096},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"62-GRF",13,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45250},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45279},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":787.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":651.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":135.80000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":135.80000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15.056010200000006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"62-GRF",15,9284,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45252},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45281},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":838.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":681},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":157.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1460373.2000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":161910.11631080008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"62-GRF",21,3,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45260},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45291},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":850.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":669},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":181.60000000000002},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":544.80000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":60.401431200000005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45292,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"62-GCSF",6,1219,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45268},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45295},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":782.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":621.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":161},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":196259},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":46544.862943599997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45292,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"62-GCSF",7,841,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45271},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45296},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":741.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":596},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":145.70000000000005},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":122533.70000000004},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":29060.14130548001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45292,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"62-GCSF",11,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45275},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45302},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":799.90000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":667},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":132.90000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":132.90000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":31.518617160000019},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45292,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"62-GCSF",15,1074,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45281},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45309},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":877.00000000000011},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":825.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":51.500000000000114},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":55311.000000000124},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13117.578884400029},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45292,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"62-GCSF",20,82,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45289},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45316},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":912.4},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":923},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-10.600000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-869.20000000000186},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-206.13981968000044},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45292,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"62-GRF",6,9156,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45268},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45295},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":782.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":621.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":161},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1474116},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":163433.76680399998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45292,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"62-GRF",7,8004,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45271},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45296},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":741.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":596},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":145.70000000000005},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1166182.8000000003},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":129293.52085320003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45292,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"62-GRF",13,2,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45279},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45307},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":866.90000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":777},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":89.900000000000091},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":179.80000000000018},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":19.934246200000018},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45292,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"62-GRF",15,9415,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45281},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45309},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":877.00000000000011},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":825.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":51.500000000000114},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":484872.50000000105},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":53757.329202500114},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45292,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"62-GRF",21,6,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45291},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45317},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":869.3},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":890},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-20.700000000000045},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-124.20000000000027},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-13.76992980000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45323,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"62-GCSF",6,1210,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45295},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45327},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":950.3},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":954.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-4.2000000000000455},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-5082.0000000000546},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1205.249152800013},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45323,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"62-GCSF",7,855,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45296},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45328},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":944.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":943},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1.7000000000000455},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1453.5000000000389},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":344.7126414000092},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45323,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"62-GCSF",11,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45302},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45334},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":896.80000000000018},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":865.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":31.300000000000182},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":31.300000000000182},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":7.423120520000043},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45323,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"62-GCSF",15,1100,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45309},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45338},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":730.2},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":635.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":94.700000000000045},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":104170.00000000004},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":24704.99886800001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45323,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"62-GCSF",20,82,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45316},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45348},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":828.60000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":602.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":226.10000000000014},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":18540.200000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4397.0012480800024},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45323,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"62-GRF",6,9101,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45295},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45327},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":950.3},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":954.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":-4.2000000000000455},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-38224.200000000412},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4237.8788298000454},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45323,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"62-GRF",7,7854,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45296},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45328},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":944.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":943},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":1.7000000000000455},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":13351.800000000358},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1480.3007142000397},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45323,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"62-GRF",13,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45307},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45336},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":775.60000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":712.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":63.100000000000136},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":63.100000000000136},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6.9958339000000151},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45323,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"62-GRF",15,9418,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45309},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45338},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":730.2},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":635.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":94.700000000000045},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":891884.60000000044},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":98882.353717400052},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45323,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"62-GRF",21,2,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45317},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45348},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":810.10000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":585},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":225.10000000000014},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":450.20000000000027},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":49.913223800000026},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45352,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"62-GCSF",6,1224,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45327},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45356},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":738.4000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":507.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":230.9000000000002},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":282621.60000000027},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":67026.651704640055},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45352,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"62-GCSF",7,855,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45328},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45357},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":716.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":488.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":228.20000000000005},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":195111.00000000003},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":46272.602804400005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45352,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"62-GCSF",11,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45334},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45363},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":709.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":491.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":218},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":218},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":51.700967200000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45352,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"62-GCSF",15,1079,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45338},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45369},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":672.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":474.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":198.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":213965.70000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":50744.190998280013},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45352,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"62-GCSF",20,86,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45348},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45376},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":530.09999999999991},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":389},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":141.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":12134.599999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2877.8465898399977},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45352,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"62-GRF",6,9170,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45327},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45356},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":738.4000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":507.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":230.9000000000002},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":2117353.0000000019},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":234748.80975700018},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45352,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"62-GRF",7,8044,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45328},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45357},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":716.7},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":488.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":228.20000000000005},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1835640.8000000003},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":203515.65985520004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45352,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"62-GRF",13,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45336},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45365},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":663.8},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":460},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":203.79999999999995},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":203.79999999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":22.595102199999992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45352,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"62-GRF",15,9460,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45338},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45369},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":672.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":474.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":198.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1875918.0000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":207981.15274200006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45352,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"62-GRF",21,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45348},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45376},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":530.09999999999991},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":389},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":141.09999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":141.09999999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15.64361589999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45383,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"62-GCSF",6,1239,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45356},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45385},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":496.69999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":358.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":138.19999999999993},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":171229.7999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":40608.927859919975},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45383,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"62-GCSF",7,868,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45357},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45386},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":508.69999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":375.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":133.19999999999993},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":115617.59999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":27419.916263039988},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45383,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"62-GCSF",11,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45363},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45392},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":471.89999999999986},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":346},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":125.89999999999986},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":125.89999999999986},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":29.858494359999966},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45383,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"62-GCSF",15,1115,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45369},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45399},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":433.99999999999994},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":308},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":125.99999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":140489.99999999994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":33318.664595999988},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45383,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"62-GCSF",20,14,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45376},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45406},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":329.8},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":236.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":93.300000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1306.2000000000003},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":309.77891448000008},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45383,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"62-GRF",6,9179,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45356},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45385},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":496.69999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":358.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":138.19999999999993},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1268537.7999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":140641.51734819991},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45383,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"62-GRF",7,8052,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45357},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45386},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":508.69999999999993},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":375.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":133.19999999999993},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1072526.3999999994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":118909.92944159993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45383,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"62-GRF",13,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45365},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45394},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":465.29999999999984},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":338.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":126.79999999999984},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":126.79999999999984},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14.058189199999982},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45383,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"62-GRF",15,9585,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45369},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45399},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":433.99999999999994},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":308},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":125.99999999999994},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1207709.9999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":133897.59998999993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45383,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"62-GRF",21,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45376},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45407},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":337},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":240.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":96.5},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":96.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":10.6988585},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45413,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"62-GCSF",6,1236,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45385},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45415},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":245.20000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":174.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.700000000000017},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":87385.200000000026},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":20724.308986080006},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45413,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"62-GCSF",7,867,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45386},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45418},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":236.20000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":157.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":78.700000000000017},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":68232.900000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16182.141857160002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45413,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"62-GCSF",11,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45392},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45422},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":146.70000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":93},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":53.700000000000017},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":53.700000000000017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":12.735513480000003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45413,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"62-GCSF",15,1107,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45399},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45428},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":147.30000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":70.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":76.800000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":85017.600000000006},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":20162.808023040001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45413,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"62-GCSF",20,85,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45406},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45435},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":83.199999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":14},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":69.199999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":5881.9999999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1394.9774727999998},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45413,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"62-GRF",6,9182,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45385},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45415},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":245.20000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":174.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":70.700000000000017},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":649167.40000000014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":71972.540470600012},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45413,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"62-GRF",7,8065,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45386},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45418},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":236.20000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":157.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":78.700000000000017},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":634715.50000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":70370.272769500007},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45413,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"62-GRF",13,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45394},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45426},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":167},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":85.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":81.5},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":81.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":9.0358234999999993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45413,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"62-GRF",15,9575,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45399},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45428},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":147.30000000000001},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":70.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":76.800000000000011},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":735360.00000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":81528.627840000016},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45413,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"62-GRF",21,0,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45407},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45440},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":75.999999999999986},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":10},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":65.999999999999986},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":0},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":0},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45444,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"62-GCSF",6,1230,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45415},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45448},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":68.799999999999983},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":67.299999999999983},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":82778.999999999985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":19631.900751599995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45444,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"62-GCSF",7,851,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45418},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45449},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":59.4},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":57.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":49272.9},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11685.580673160001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45444,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"62-GCSF",11,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45422},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45455},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":63},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":61.5},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":61.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14.5853646},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45444,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"62-GCSF",15,1081,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45428},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45461},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":19},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":19},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":20539},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4871.0374555999997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45444,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"62-GCSF",20,46,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45435},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45468},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":15.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":15.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":717.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":170.18630304000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45444,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"62-GRF",6,9116,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45415},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45448},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":68.799999999999983},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":67.299999999999983},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":613506.79999999981},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":68018.885409199982},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45444,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"62-GRF",7,8041,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45418},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45449},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":59.4},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":1.5},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":57.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":465573.89999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":51617.712719099996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45444,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"62-GRF",13,1,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45426},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45457},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":25.100000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":25.100000000000005},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":25.100000000000005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":2.7828119000000004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45444,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"62-GRF",15,9351,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45428},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45461},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":19},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":19},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":177669},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":19697.984360999999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45444,{"$f":"EDATE(SEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"62-GRF",21,0,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45440},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=SEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45468},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGINHDD])","v":15.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[BegRdDate]])*(CGITempAct[Date]<SEMOCycles[[#This Row],[EndRdDate]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NDD]]-SEMOCycles[[#This Row],[ADD]]","v":15.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":0},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>SEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=SEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":0},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]

{"sheet":"WEMO Cycles","index":15,"n_rows":1241,"n_cols":19,"rows_kept":1241,"cut":false,"hidden":false,"merged":[]}
["MonthFlow","MonthBill","RateSched","Cycle","NoOfBills","BegRdDate","EndRdDate","NDD","ADD","HDDDiff","Diff*NoOfBills","BetaCoeff","WNAFactor","Territory","Region","SAPRateCategory","CustClass","Preparer's Notes","Reviewer's Notes"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",1,91,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":5631.6762293906722},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1345.6259602391319},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",2,26,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1609.0503512544778},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":384.46456006832346},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",3,8,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":495.09241577060857},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":118.29678771333029},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",4,20,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1237.7310394265214},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":295.74196928332572},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",5,15,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":928.29827956989106},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":221.80647696249429},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",6,50,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3094.3275985663035},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":739.35492320831429},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",7,15,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":928.29827956989106},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":221.80647696249429},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",8,42,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2599.235182795695},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":621.05813549498407},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",9,14,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":866.41172759856499},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":207.019378498328},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",10,43,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2661.1217347670208},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":635.84523395915028},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",11,17,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1052.0713835125432},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":251.38067389082687},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",12,20,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1237.7310394265214},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":295.74196928332572},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",13,8,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":495.09241577060857},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":118.29678771333029},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",14,38,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2351.6889749103907},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":561.90974163831891},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",15,25,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1547.1637992831518},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":369.67746160415714},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",16,11,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":680.75207168458678},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":162.65808310582915},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",17,5,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":309.43275985663035},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":73.935492320831429},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",18,27,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1670.9369032258039},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":399.25165853248973},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GCSF",19,48,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2970.5544946236514},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":709.78072627998176},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",1,153,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":9468.6424516128882},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1065.6710894586565},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",2,173,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":10706.373491039411},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1204.9744998454089},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",3,218,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":13491.268329749084},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1518.4071732156021},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",4,279,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":17266.347999999973},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1943.2825748951971},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",5,177,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":10953.919698924714},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1232.8351819227594},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",6,220,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":13615.041433691735},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1532.3375142542773},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",7,117,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7240.7265806451505},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":814.92495076250202},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",8,214,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":13243.722121863779},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1490.5464911382514},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",9,185,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":11449.012114695322},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1288.5565460774603},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",10,96,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":5941.1089892473028},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":668.65636985641197},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",11,215,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":13305.608673835106},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1497.5116616575892},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",12,152,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":9406.7558996415628},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1058.705918939319},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",13,59,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3651.306566308238},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":410.94506064091979},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",14,135,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":8354.6845161290203},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":940.29802011057939},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",15,173,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":10706.373491039411},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1204.9744998454089},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",16,198,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":12253.537290322562},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1379.1037628288495},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",17,88,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":5446.0165734766942},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":612.93500570171091},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",18,214,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":13243.722121863779},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1490.5464911382514},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"61-GRF",19,235,44191,44222,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1197.7695519713259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1135.8829999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":61.886551971326071},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":14543.339713261626},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1636.8150720443416},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",1,90,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-25050.436874463689},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-5985.5213262601046},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",2,26,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7236.7928748450659},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1729.1506053640303},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",3,8,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2226.705499952328},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-532.04634011200926},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",4,20,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5566.7637498808199},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1330.1158502800233},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",5,15,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4175.0728124106154},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-997.58688771001755},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",6,50,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-13916.909374702049},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-3325.289625700058},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",7,15,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4175.0728124106154},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-997.58688771001755},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",8,42,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-11690.203874749721},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2793.2432855880488},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",9,14,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3896.7346249165739},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-931.08109519601635},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",10,43,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-11968.542062243763},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2859.7490781020501},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",11,17,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4731.7491873986964},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1130.5984727380196},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",12,21,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5845.1019373748604},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1396.6216427940244},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",13,9,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2505.0436874463689},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-598.55213262601046},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",14,39,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-10855.189312267599},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2593.7259080460453},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",15,25,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6958.4546873510244},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1662.644812850029},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",16,11,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3061.7200624344509},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-731.56371765401286},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",17,5,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1391.690937470205},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-332.52896257000583},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",18,27,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7515.1310623391073},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1795.6563978780316},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GCSF",19,48,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-13360.232999713968},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-3192.2780406720558},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",1,165,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-45925.800936516767},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-5168.8294883225271},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",2,178,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-49544.1973739393},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-5576.0705995236958},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",3,222,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-61791.077623677098},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-6954.4251297430365},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",4,284,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-79048.045248307637},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-8896.6519677793785},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",5,183,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-50935.888311409501},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-5732.7017961395295},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",6,224,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-62347.753998665183},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-7017.0776083893697},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",7,121,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-33678.920686778962},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-3790.4749581031865},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",8,215,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-59842.710311218812},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-6735.1414544808686},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",9,183,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-50935.888311409501},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-5732.7017961395295},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",10,98,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-27277.142374416017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-3069.9714536703495},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",11,211,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-58729.35756124265},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-6609.8364971882011},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",12,145,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-40359.037186635942},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-4542.3047018591906},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",13,60,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-16700.291249642461},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1879.5743593900102},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",14,137,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-38132.331686683618},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-4291.6947872738556},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",15,176,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-48987.520998951215},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-5513.4181208773625},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",16,200,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-55667.637498808195},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-6265.2478646333657},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",17,86,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-23937.084124487526},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2694.0565817923475},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",18,214,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-59564.372123724774},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-6703.8152151577024},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"61-GRF",19,239,44222,44250,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8441125059592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1443.1823000000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-278.33818749404099},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-66522.826811075793},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-7486.9711982368717},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",1,92,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":8174.6579670886422},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1953.2429650665997},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",2,26,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2310.2294254815724},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":552.00344664925638},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",3,8,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":710.83982322509928},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":169.84721435361735},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",4,20,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1777.0995580627482},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":424.61803588404337},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",5,15,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1332.8246685470613},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":318.46352691303258},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",6,50,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":4442.7488951568703},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1061.5450897101084},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",7,15,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1332.8246685470613},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":318.46352691303258},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",8,43,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3820.7640498349087},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":912.92877715069335},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",9,14,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1243.9696906439237},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":297.23262511883036},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",10,43,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3820.7640498349087},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":912.92877715069335},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",11,17,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1510.5346243533359},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":360.92533050143686},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",12,21,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1865.9545359658855},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":445.84893767824553},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",13,7,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":621.98484532196187},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":148.61631255941518},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",14,37,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3287.6341824160841},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":785.54336638548023},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",15,25,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2221.3744475784351},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":530.77254485505421},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",16,11,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":977.40475693451151},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":233.53991973622388},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",17,5,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":444.27488951568705},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":106.15450897101084},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",18,27,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2399.0844033847102},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":573.23434844345866},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GCSF",19,48,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":4265.0389393505957},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1019.0832861217042},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",1,145,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":12883.971795954925},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1450.0575273080574},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",2,171,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":15194.201221436497},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1710.0678425495021},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",3,216,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":19192.675227077681},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2160.0856958520026},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",4,273,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":24257.408967556512},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2730.1083100351698},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",5,179,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":15905.041044661597},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1790.0710164699467},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",6,220,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":19548.095138690231},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2200.0872828122251},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",7,116,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":10307.177436763939},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1160.0460218464459},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",8,214,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":19014.965271271405},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2140.0849023718915},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",9,184,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":16349.315934177284},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1840.0730001702245},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",10,98,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":8707.787834507466},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":980.03888052544562},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",11,213,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":18926.110293368267},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2130.0845056318358},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",12,145,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":12883.971795954925},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1450.0575273080574},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",13,61,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":5420.1536520913824},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":610.02420114338963},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",14,144,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":12795.116818051787},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1440.0571305680019},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",15,173,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":15371.911177242771},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1730.0686360296131},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",16,199,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":17682.140602724343},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1990.0789512710578},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",17,87,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7730.3830775729548},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":870.03451638483443},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",18,215,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":19103.820249174543},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2150.0852991119473},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"61-GRF",19,234,44250,44281,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":750.52947790313749},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":661.67450000000008},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":88.85497790313741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":20792.064829334155},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2340.0928371730029},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",1,91,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1893.2769370246795},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-452.37731940035252},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",2,25,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-520.13102665513179},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-124.27948335174521},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",3,8,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-166.44192852964215},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-39.769434672558461},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",4,20,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-416.10482132410539},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-99.423586681396159},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",5,15,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-312.07861599307904},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-74.567690011047119},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",6,50,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1040.2620533102636},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-248.55896670349043},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",7,15,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-312.07861599307904},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-74.567690011047119},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",8,41,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-853.0148837144161},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-203.81835269686212},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",9,14,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-291.27337492687377},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-69.596510676977303},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",10,43,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-894.62536584682653},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-213.76071136500173},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",11,17,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-353.68909812548958},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-84.510048679186738},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",12,21,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-436.91006239031066},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-104.39476601546596},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",13,7,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-145.63668746343689},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-34.798255338488651},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",14,38,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-790.59916051580024},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-188.90481469465269},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",15,25,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-520.13102665513179},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-124.27948335174521},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",16,11,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-228.85765172825796},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-54.682972674767882},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",17,5,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-104.02620533102635},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-24.85589667034904},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",18,27,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-561.74150878754222},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-134.2218420198848},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GCSF",19,48,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-998.65157117785293},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-238.61660803535077},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",1,151,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3141.5914009969956},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-353.57794404456928},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",2,169,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3516.0857401886906},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-395.72630823531267},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",3,216,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4493.9320703003377},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-505.78037028892027},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",4,275,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5721.4412932064488},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-643.9333418030235},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",5,174,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3620.1119455197168},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-407.43418717718578},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",6,222,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4618.7635166975697},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-519.82982501916808},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",7,115,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2392.6027226136061},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-269.28121566308261},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",8,215,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4473.1268292341329},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-503.43879450054567},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",9,182,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3786.5538740493589},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-426.16679348418285},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",10,98,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2038.9136244881165},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-229.47442726071387},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",11,209,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4348.2953828369009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-489.38933977029785},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",12,142,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2954.3442314011481},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-332.50376194919761},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",13,59,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1227.5092229061108},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-138.15297151410323},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",14,136,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2829.5127850039166},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-318.45430721894985},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",15,173,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3599.3067044535114},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-405.09261138881118},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",16,199,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4140.2429721748485},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-465.97358188655159},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",17,87,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1810.0559727598584},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-203.71709358859289},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",18,215,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4473.1268292341329},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-503.43879450054567},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"61-GRF",19,235,44281,44311,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":507.76655893379478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":528.57180000000005},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-20.805241066205269},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4889.2316505582385},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-550.27031026803832},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",1,91,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6112.6596594384728},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1460.5515638346374},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",2,25,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1679.3021042413386},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-401.25042962490039},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",3,8,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-537.37667335722836},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-128.40013747996812},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",4,19,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1276.2695992234173},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-304.95032651492426},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",5,15,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1007.5812625448032},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-240.75025777494022},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",6,48,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3224.2600401433701},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-770.40082487980874},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",7,15,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1007.5812625448032},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-240.75025777494022},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",8,41,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2754.0554509557951},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-658.05070458483658},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",9,13,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-873.23709420549608},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-208.65022340494818},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",10,42,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2821.2275351254489},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-674.1007217698326},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",11,17,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1141.9254308841103},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-272.85029214493227},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",12,21,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1410.6137675627244},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-337.0503608849163},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",13,7,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-470.20458918757481},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-112.3501202949721},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",14,37,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2485.3671142771809},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-593.85063584485249},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",15,25,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1679.3021042413386},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-401.25042962490039},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",16,11,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-738.89292586618899},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-176.55018903495616},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",17,5,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-335.86042084826772},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-80.25008592498007},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",18,26,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1746.4741884109922},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-417.30044680989636},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GCSF",19,48,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3224.2600401433701},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-770.40082487980874},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",1,150,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-10075.812625448032},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1134.00651388135},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",2,168,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-11284.910140501795},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1270.0872955471118},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",3,214,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-14374.826012305859},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1617.8492931373926},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",4,271,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-18203.634809976109},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2048.7717684123054},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",5,175,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-11755.114729689371},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1323.0075995282416},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",6,217,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-14576.342264814819},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1640.5294234150194},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",7,113,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7590.4455111708503},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-854.28490712395023},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",8,213,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-14307.653928136206},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1610.289249711517},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",9,179,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-12023.803066367984},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1353.2477732317441},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",10,97,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6515.6921644563936},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-733.32421230993953},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",11,209,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-14038.965591457591},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1580.049076008014},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",12,142,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9538.4359520908038},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1073.5261664743446},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",13,59,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3963.1529660095593},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-446.04256212666428},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",14,132,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-8866.715110394267},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-997.9257322155878},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",15,175,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-11755.114729689371},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1323.0075995282416},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",16,196,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-13165.728497252094},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1481.7685114716303},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",17,87,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5843.9713227598586},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-657.72377805118299},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",18,214,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-14374.826012305859},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1617.8492931373926},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"61-GRF",19,232,44311,44342,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.45776583034646},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":224.62985},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-67.172084169653544},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-15583.923527359622},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1753.9300748031544},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",1,89,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1075.1710394265235},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-256.90007795532625},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",2,25,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-302.01433691756279},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-72.162943245878154},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",3,8,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-96.644587813620092},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-23.092141838681009},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",4,20,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-241.61146953405023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-57.730354596702526},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",5,15,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-181.20860215053767},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-43.297765947526891},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",6,48,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-579.86752688172055},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-138.55285103208607},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",7,15,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-181.20860215053767},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-43.297765947526891},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",8,41,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-495.30351254480297},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-118.34722692324017},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",9,13,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-157.04745519713265},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-37.524730487856637},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",10,41,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-495.30351254480297},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-118.34722692324017},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",11,17,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-205.3697491039427},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-49.070801407197145},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",12,21,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-253.69204301075274},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-60.616872326537646},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",13,7,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-84.56401433691758},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-20.205624108845882},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",14,37,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-446.98121863799292},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-106.80115600389966},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",15,25,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-302.01433691756279},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-72.162943245878154},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",16,11,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-132.88630824372763},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-31.751695028186386},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",17,5,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-60.402867383512557},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-14.432588649175631},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",18,26,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-314.0949103942653},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-75.049460975713274},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GCSF",19,47,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-567.78695340501804},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-135.66633330225093},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",1,148,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1787.9248745519717},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-201.22629602615058},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",2,168,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2029.5363440860219},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-228.41903873238715},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",3,216,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2609.4038709677425},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-293.68162122735492},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",4,272,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3285.9159856630831},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-369.82130080481733},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",5,172,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2077.858637992832},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-233.85758727363446},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",6,215,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2597.3232974910397},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-292.32198409204307},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",7,111,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1340.9436559139788},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-150.91972201961295},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",8,214,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2585.2427240143375},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-290.96234695673127},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",9,177,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2138.2615053763448},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-240.65577295019364},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",10,97,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1171.8156272401436},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-131.88480212524735},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",11,206,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2488.5981362007174},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-280.08524987423664},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",12,142,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1715.4414336917566},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-193.06847321427961},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",13,59,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-712.75383512544818},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-80.218590983397874},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",14,127,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1534.232831541219},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-172.67391618460221},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",15,169,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2041.6169175627244},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-229.77867586769898},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",16,192,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2319.4701075268822},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-261.05032997987104},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",17,88,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1063.090465949821},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-119.64806790744089},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",18,207,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2500.6787096774196},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-281.44488700954844},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"61-GRF",19,230,44342,44372,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":49.344426523297486},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":61.424999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-12.080573476702511},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2778.5318996415776},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-312.71654112172052},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",1,89,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":172.53718637992822},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":41.225828268996395},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",2,25,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":48.465501792114665},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":11.580288839605728},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",3,8,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":15.508960573476694},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3.7056924286738333},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",4,20,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":38.772401433691734},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":9.2642310716845824},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",5,15,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":29.079301075268802},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":6.9481733037634372},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",6,48,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":93.053763440860166},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":22.234154572043},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",7,14,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":27.140681003584213},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":6.4849617501792078},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",8,41,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":79.483422939068049},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":18.991673696953395},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",9,13,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":25.202060931899627},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":6.0217501965949785},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",10,40,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":77.544802867383467},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":18.528462143369165},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",11,15,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":29.079301075268802},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":6.9481733037634372},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",12,21,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":40.711021505376323},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":9.7274426252688126},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",13,7,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":13.570340501792106},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3.2424808750896039},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",14,37,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":71.728942652329707},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":17.138827482616477},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",15,25,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":48.465501792114665},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":11.580288839605728},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",16,11,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":21.324820788530452},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":5.0953270894265206},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",17,5,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":9.6931003584229334},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2.3160577679211456},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",18,26,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":50.404121863799254},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":12.043500393189957},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GCSF",19,49,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":94.992383512544748},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":22.697366125627227},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",1,152,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":294.67025089605715},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":33.164370595698905},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",2,169,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":327.62679211469515},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":36.873543622849439},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",3,219,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":424.55779569892451},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":47.78287605564514},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",4,272,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":527.30465949820757},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":59.346768434408567},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",5,171,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":331.50403225806434},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":37.309916920161271},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",6,212,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":410.98745519713236},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":46.255569515053736},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",7,111,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":215.18682795698913},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":24.21871800080644},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",8,214,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":414.86469534050156},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":46.691942812365568},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",9,177,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":343.13575268817186},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":38.619036812096759},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",10,97,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":188.0461469534049},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":21.164104919623643},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",11,208,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":403.23297491039403},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":45.382822920430087},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",12,143,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":277.22267025089587},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":31.20069075779568},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",13,58,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":112.43996415770603},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":12.654825622043004},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",14,130,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":252.02060931899626},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":28.364264325268802},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",15,172,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":333.44265232974891},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":37.528103568817187},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",16,194,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":376.0922939068098},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":42.328209839247286},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",17,88,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":170.59856630824362},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":19.200425081720418},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",18,213,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":412.92607526881699},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":46.473756163709652},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"61-GRF",19,234,44372,44403,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":453.63709677419331},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":51.055675785483849},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",1,90,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":579.76935483870886},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":138.52939392193528},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",2,25,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":161.04704301075247},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":38.480387200537585},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",3,8,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":51.535053763440793},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":12.313723904172027},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",4,20,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":128.83763440860199},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":30.78430976043007},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",5,15,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":96.628225806451482},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":23.08823232032255},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",6,48,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":309.21032258064474},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":73.882343425032161},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",7,15,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":96.628225806451482},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":23.08823232032255},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",8,41,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":264.11715053763407},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":63.107835008881644},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",9,13,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":83.744462365591289},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":20.009801344279545},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",10,41,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":264.11715053763407},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":63.107835008881644},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",11,15,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":96.628225806451482},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":23.08823232032255},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",12,21,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":135.27951612903209},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":32.323525248451574},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",13,7,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":45.093172043010696},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":10.774508416150525},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",14,37,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":238.34962365591366},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":56.950973056795625},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",15,25,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":161.04704301075247},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":38.480387200537585},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",16,11,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":70.860698924731096},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":16.931370368236539},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",17,5,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":32.209408602150496},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":7.6960774401075174},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",18,25,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":161.04704301075247},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":38.480387200537585},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GCSF",19,46,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":296.32655913978454},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":70.803912448989152},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",1,147,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":946.9566129032246},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":106.57750469506439},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",2,166,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1069.3523655913964},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":120.35282843116113},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",3,215,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1385.0045698924714},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":155.87866332951594},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",4,271,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1745.7499462365568},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":196.47961749906426},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",5,172,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1108.0036559139771},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":124.70293066361276},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",6,207,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1333.4695161290306},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":150.07852701958046},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",7,112,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":721.49075268817114},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":81.201908339096676},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",8,210,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1352.7951612903207},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":152.25357813580624},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",9,177,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1140.2130645161276},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":128.32801585732241},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",10,97,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":624.86252688171965},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":70.326652757967651},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",11,202,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1301.2601075268801},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":146.45344182587078},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",12,141,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":908.30532258064397},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":102.22740246261277},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",13,58,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":373.62913978494572},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":42.050988247032201},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",14,128,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":824.56086021505268},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":92.802180958967625},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",15,176,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1133.7711827956975},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":127.6029988185805},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",16,194,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1249.7250537634393},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":140.6533055159353},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",17,87,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":560.44370967741861},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":63.076482370548305},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",18,207,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1333.4695161290306},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":150.07852701958046},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"61-GRF",19,235,44403,44434,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1513.8422043010733},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":170.37900410435461},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",1,88,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3642.6884592592587},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":870.37960922925618},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",2,25,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1034.8546759259257},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":247.26693444012957},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",3,8,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":331.15349629629623},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":79.125419020841463},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",4,20,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":827.88374074074056},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":197.81354755210367},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",5,15,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":620.91280555555545},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":148.36016066407777},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",6,48,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1986.9209777777774},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":474.75251412504878},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",7,15,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":620.91280555555545},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":148.36016066407777},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",8,41,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1697.1616685185181},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":405.51777248181253},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",9,13,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":538.12443148148134},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":128.57880590886737},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",10,41,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1697.1616685185181},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":405.51777248181253},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",11,15,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":620.91280555555545},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":148.36016066407777},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",12,21,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":869.27792777777756},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":207.70422492970886},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",13,7,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":289.75930925925923},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":69.234741643236291},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",14,37,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1531.5849203703701},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":365.95506297139178},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",15,25,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1034.8546759259257},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":247.26693444012957},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",16,11,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":455.33605740740734},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":108.79745115365702},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",17,5,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":206.97093518518514},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":49.453386888025918},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",18,25,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1034.8546759259257},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":247.26693444012957},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GCSF",19,47,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1945.5267907407404},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":464.86183674744365},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",1,148,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":6126.3396814814805},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":689.50360266756877},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",2,165,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":6830.0408611111097},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":768.70334081181659},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",3,210,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":8692.7792777777759},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":978.34970648776653},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",4,267,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":11052.247938888886},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1243.901769677303},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",5,169,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":6995.6176092592577},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":787.33857331634545},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",6,211,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":8734.1734648148122},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":983.00851461389868},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",7,112,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":4636.1489481481476},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":521.78651012680882},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",8,213,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":8816.9618388888866},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":992.32613086616311},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",9,177,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7326.7711055555537},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":824.60903832540316},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",10,98,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":4056.6303296296287},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":456.5631963609577},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",11,204,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":8444.4141555555543},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":950.39685773097324},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",12,142,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":5877.9745592592581},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":661.55075391077548},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",13,58,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2400.8628481481478},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":270.21087131566884},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",14,129,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":5339.8501277777768},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":600.98624827105664},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",15,173,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7161.1943574074057},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":805.9738058208743},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",16,193,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7989.0780981481466},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":899.14996834351882},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",17,87,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3601.2942722222215},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":405.31630697350329},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",18,212,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":8775.5676518518503},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":987.66732274003095},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"61-GRF",19,232,44434,44464,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":73.472037037037026},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":41.394187037037028},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":9603.4513925925912},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1080.8434852626754},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",1,87,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7495.6612035842327},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1791.0042931909722},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",2,29,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2498.5537345280777},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":597.00143106365749},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",3,8,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":689.25620262843518},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":164.69004994859515},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",4,20,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1723.1405065710878},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":411.72512487148788},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",5,15,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1292.3553799283159},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":308.79384365361591},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",6,49,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":4221.6942410991651},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1008.7265559351453},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",7,15,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1292.3553799283159},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":308.79384365361591},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",8,41,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3532.4380384707301},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":844.03650598655008},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",9,14,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1206.1983545997616},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":288.20758741004153},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",10,40,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3446.2810131421757},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":823.45024974297576},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",11,15,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1292.3553799283159},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":308.79384365361591},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",12,21,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1809.2975318996423},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":432.31138111506226},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",13,7,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":603.09917729988081},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":144.10379370502076},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",14,38,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3273.9669624850671},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":782.27773725582699},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",15,24,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2067.7686078853058},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":494.07014984578552},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",16,11,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":947.7272786140984},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":226.44881867931835},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",17,5,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":430.78512664277196},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":102.93128121787197},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",18,25,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2153.9256332138598},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":514.65640608935985},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GCSF",19,1,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":86.157025328554397},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":20.586256243574393},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",1,147,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":12665.082723297497},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1425.4221312920529},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",2,166,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":14302.06620454003},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1609.6603659488485},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",3,215,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":18523.760445639196},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2084.8010763795328},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",4,270,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":23262.396838709687},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2618.1222819649947},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",5,168,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":14474.380255197138},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1629.0538643337745},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",6,214,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":18437.603420310639},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2075.1043271870699},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",7,114,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":9821.9008874552019},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1105.4294079407757},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",8,215,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":18523.760445639196},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2084.8010763795328},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",9,177,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":15249.793483154128},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1716.3246070659409},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",10,99,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":8529.5455075268856},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":959.97817005383149},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",11,205,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":17662.19019235365},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1987.8335844549033},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",12,142,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":12234.297596654724},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1376.9383853297379},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",13,57,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":4910.9504437276009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":552.71470397038786},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",14,130,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":11200.413292712072},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1260.5773950201826},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",15,171,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":14732.851331182801},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1658.1441119111632},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",16,197,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":16972.933989725218},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1910.2595909152001},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",17,88,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7581.8182289127872},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":853.3139289367391},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",18,201,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":17317.562091039435},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1949.0465876850519},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"61-GRF",19,4,44464,44495,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":252.2274253285544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":166.07040000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.157025328554397},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":344.62810131421759},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":38.786996769851775},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",1,88,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":4008.1642083631932},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":957.70594614925142},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",2,21,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":956.49373154121656},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":228.54346442198045},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",3,8,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":364.37856439665393},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":87.064176922659215},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",4,20,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":910.94641099163482},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":217.66044230664804},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",5,16,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":728.75712879330786},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":174.12835384531843},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",6,50,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2277.3660274790873},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":544.15110576662016},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",7,15,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":683.20980824372612},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":163.24533172998602},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",8,41,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1867.4401425328515},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":446.20390672862851},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",9,15,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":683.20980824372612},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":163.24533172998602},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",10,43,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1958.5347836320148},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":467.96995095929327},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",11,15,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":683.20980824372612},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":163.24533172998602},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",12,21,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":956.49373154121656},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":228.54346442198045},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",13,7,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":318.83124384707219},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":76.18115480732682},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",14,38,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1730.7981808841062},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":413.55484038263126},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",15,22,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1002.0410520907983},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":239.42648653731285},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",16,10,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":455.47320549581741},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":108.83022115332402},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",17,5,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":227.73660274790871},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":54.415110576662009},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",18,26,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1184.2303342891253},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":282.95857499864246},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GCSF",19,94,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":4281.4481316606834},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1023.0040788412457},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",1,150,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":6832.0980824372609},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":768.93487572329946},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",2,168,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7651.9498523297325},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":861.20706081009541},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",3,221,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":10065.957841457564},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1132.8973835656611},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",4,273,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":12434.418510035815},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1399.461473816405},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",5,174,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7925.2337756272227},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":891.96445583902732},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",6,220,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":10020.410520907983},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1127.7711510608392},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",7,115,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":5237.9418632019006},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":589.51673805452958},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",8,216,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":9838.2212387096552},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1107.266221041551},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",9,180,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":8198.5176989247138},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":922.72185086795935},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",10,98,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":4463.6374138590108},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":502.37078547255567},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",11,208,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":9473.8426743130021},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1066.2563610029752},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",12,143,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":6513.2668385901889},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":733.0512481895455},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",13,58,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2641.7445918757412},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":297.32148527967581},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",14,130,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":5921.1516714456266},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":666.41022562685953},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",15,175,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7970.7810961768046},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":897.09068834384937},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",16,194,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":8836.180186618858},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":994.48910593546736},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",17,89,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":4053.7115289127751},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":456.23469292915769},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",18,211,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":9610.4846359617477},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1081.6350585174412},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"61-GRF",19,462,44495,44524,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":651.77942054958169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":606.23209999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":45.547320549581741},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":21042.862093906766},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2368.3194172277626},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",1,91,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":21654.72656583037},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":5174.1543799676292},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",2,26,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":6187.0647330943912},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1478.3298228478941},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",3,8,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1903.7122255675049},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":454.87071472242894},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",4,20,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":4759.2805639187627},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1137.1767868060724},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",5,16,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3807.4244511350098},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":909.74142944485789},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",6,50,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":11898.201409796906},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2842.941967015181},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",7,15,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3569.4604229390716},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":852.88259010455431},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",8,42,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":9994.4891842294001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2388.071252292752},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",9,15,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3569.4604229390716},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":852.88259010455431},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",10,43,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":10232.453212425338},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2444.9300916330553},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",11,15,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3569.4604229390716},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":852.88259010455431},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",12,21,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":4997.2445921147},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1194.035626146376},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",13,8,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1903.7122255675049},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":454.87071472242894},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",14,38,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":9042.633071445649},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2160.6358949315377},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",15,25,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":5949.1007048984529},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1421.4709835075905},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",16,11,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2617.6043101553191},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":625.44723274333978},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",17,5,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1189.8201409796907},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":284.2941967015181},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",18,26,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":6187.0647330943912},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1478.3298228478941},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GCSF",19,49,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":11660.237381600968},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2786.0831276748772},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",1,157,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":37360.352426762285},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":4204.8105287157859},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",2,173,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":41167.776877897297},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":4633.3262513874588},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",3,218,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":51876.158146714508},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":5838.5267214015366},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",4,277,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":65916.035810274858},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":7418.6784487533287},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",5,176,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":41881.668962485106},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":4713.6729493883968},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",6,226,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":53779.870372282014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":6052.7845827373731},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",7,117,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":27841.79129892476},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3133.5212220366047},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",8,219,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":52114.122174910444},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":5865.308954068516},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",9,183,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":43547.417159856675},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":4901.1485780572539},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",10,99,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":23558.438791397872},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2651.4410340309728},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",11,210,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":49972.445921147002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":5624.2688600657002},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",12,146,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":34742.748116606963},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3910.2059693790106},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",13,58,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":13801.91363536441},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1553.3694946848125},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",14,132,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":31411.251721863831},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3535.2547120412974},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",15,177,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":42119.632990681042},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":4740.4551820553761},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",16,198,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":47116.877582795743},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":5302.8820680619456},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",17,90,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":21416.762537634429},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2410.4009400281575},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",18,210,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":49972.445921147002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":5624.2688600657002},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"61-GRF",19,246,44524,44556,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1043.3022281959379},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":805.3381999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":237.96402819593811},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":58539.150936200778},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":6588.4292360769641},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",1,93,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4012.8575833333812},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-958.82737553257812},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",2,25,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1078.7251568100487},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-257.74929449800487},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",3,8,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-345.19205017921558},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-82.479774239361561},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",4,20,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-862.98012544803896},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-206.19943559840391},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",5,17,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-733.53310663083312},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-175.26952025864333},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",6,51,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2200.5993198924994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-525.80856077592989},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",7,15,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-647.23509408602922},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-154.64957669880292},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",8,40,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1725.9602508960779},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-412.39887119680782},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",9,15,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-647.23509408602922},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-154.64957669880292},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",10,43,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1855.4072697132838},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-443.32878653656837},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",11,15,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-647.23509408602922},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-154.64957669880292},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",12,21,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-906.12913172044091},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-216.50940737832408},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",13,8,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-345.19205017921558},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-82.479774239361561},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",14,38,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1639.662238351274},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-391.77892763696741},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",15,24,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1035.5761505376468},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-247.43932271808467},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",16,11,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-474.63906899642143},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-113.40968957912214},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",17,5,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-215.74503136200974},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-51.549858899600977},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",18,26,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1121.8741630824507},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-268.05926627792508},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GCSF",19,49,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2114.3013073476955},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-505.18861721608954},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",1,149,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6429.2019345878907},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-723.58996181283726},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",2,173,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7464.7780851255375},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-840.14136505785791},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",3,219,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9449.6323736560262},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1063.5315546108143},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",4,279,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-12038.572750000143},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1354.9100627233661},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",5,181,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7809.9701353047531},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-878.9918328061982},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",6,228,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9837.9734301076442},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1107.2383308276972},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",7,117,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5048.4337338710284},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-568.1880908194762},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",8,218,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9406.4833673836256},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1058.6752461422718},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",9,183,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7896.268147849556},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-888.70444974328313},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",10,99,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4271.7516209677924},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-480.77453838571057},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",11,213,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9190.7383360216154},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1034.3937037995593},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",12,146,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6299.7549157706844},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-709.02103640720952},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",13,60,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2588.9403763441169},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-291.37850811255186},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",14,132,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5695.6688279570571},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-641.03271784761409},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",15,177,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7637.3741102151453},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-859.56659893202811},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",16,202,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-8716.0992670251944},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-980.97431064559146},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",17,90,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3883.4105645161753},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-437.06776216882781},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",18,214,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9233.887342294016},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1039.2500122681015},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"61-GRF",19,240,44556,44586,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1196.1432437275982},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1239.2922500000002},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-43.149006272401948},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-10355.761505376468},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1165.5140324502074},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",1,94,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-8145.8460431149397},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1946.358678526632},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",2,25,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2166.4484157220586},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-517.64858471452987},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",3,8,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-693.26349303105872},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-165.64754710864955},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",4,20,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1733.1587325776468},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-414.11886777162385},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",5,15,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1299.869049433235},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-310.58915082871783},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",6,51,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4419.5547680729997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1056.0031128176408},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",7,14,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1213.2111128043528},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-289.88320744013669},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",8,40,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3466.3174651552936},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-828.23773554324771},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",9,15,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1299.869049433235},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-310.58915082871783},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",10,44,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3812.9492116708229},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-911.06150909757241},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",11,15,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1299.869049433235},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-310.58915082871783},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",12,21,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1819.8166692065292},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-434.82481116020506},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",13,8,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-693.26349303105872},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-165.64754710864955},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",14,38,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3293.0015918975287},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-786.8258487660853},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",15,23,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1993.1325424642937},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-476.23669793736741},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",16,12,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1039.8952395465881},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-248.47132066297431},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",17,5,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-433.2896831444117},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-103.52971694290596},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",18,26,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2253.1063523509411},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-538.35452810311108},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GCSF",19,50,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4332.8968314441172},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1035.2971694290597},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",1,157,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-13605.296050734527},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1531.2406967404393},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",2,175,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-15165.138910054409},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1706.7969549654576},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",3,221,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-19151.403994982997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2155.4407259849495},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",4,282,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-24437.538129344819},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2750.3813788586231},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",5,183,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-15858.402403085469},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1784.8219586210216},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",6,224,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-19411.377804869644},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2184.7001023557859},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",7,117,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-10138.978585579234},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1141.1156784626203},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",8,216,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-18718.114311838584},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2106.675098700222},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",9,185,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-16031.718276343232},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1804.3282095349123},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",10,101,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-8752.4515995171168},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-985.06567115149278},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",11,217,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-18804.772248467467},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2116.4282241571673},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",12,146,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-12652.058747816822},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1423.9563167140391},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",13,62,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5372.7920709907048},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-604.69377833061924},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",14,132,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-11438.847635012469},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1287.4125603168025},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",15,178,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-15425.112719941057},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1736.0563313362941},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",16,201,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-17418.245262405351},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1960.3782168460402},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",17,92,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7972.5301698571748},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-897.28754203898347},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",18,216,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-18718.114311838584},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2106.675098700222},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"61-GRF",19,241,44586,44615,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1019.4896133711178},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1106.1475500000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-86.657936628882339},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-20884.562727560642},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2350.5032351238588},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",1,93,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5059.8833607553388},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1209.0024583588479},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",2,25,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1360.1836991277792},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-325.00066084915261},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",3,8,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-435.25878372088937},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-104.00021147172885},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",4,20,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1088.1469593022234},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-260.00052867932209},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",5,17,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-924.92491540688991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-221.00044937742379},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",6,52,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2829.1820941857809},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-676.00137456623747},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",7,14,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-761.7028715115564},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-182.00037007552547},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",8,40,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2176.2939186044468},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-520.00105735864418},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",9,15,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-816.11021947666757},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-195.00039650949159},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",10,43,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2339.5159624997805},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-559.00113666054256},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",11,16,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-870.51756744177874},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-208.00042294345769},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",12,21,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1142.5543072673345},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-273.00055511328821},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",13,7,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-380.8514357557782},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-91.000185037762733},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",14,37,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2013.0718747091132},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-481.00097805674585},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",15,25,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1360.1836991277792},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-325.00066084915261},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",16,12,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-652.88817558133405},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-156.00031720759327},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",17,5,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-272.03673982555586},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-65.000132169830522},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",18,27,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1468.9983950580017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-351.00071371708486},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GCSF",19,49,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2665.9600502904473},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-637.00129526433909},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",1,149,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-8106.6948468015644},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-912.38742760091441},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",2,180,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9793.3226337200103},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1102.2129997863397},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",3,221,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-12024.023900289569},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1353.2726275154503},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",4,270,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-14689.983950580016},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1653.3194996795094},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",5,176,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9575.6932418595661},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1077.7193775688654},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",6,224,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-12187.245944184902},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1371.6428441785558},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",7,117,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6365.6597119180069},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-716.43844986112072},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",8,223,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-12132.838596219792},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1365.5194386241874},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",9,180,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9793.3226337200103},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1102.2129997863397},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",10,100,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5440.7347965111167},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-612.34055543685531},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",11,211,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-11479.950420638457},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1292.0385719717647},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",12,144,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7834.6581069760086},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-881.77039982907172},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",13,59,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3210.0335299415592},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-361.28092770774464},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",14,134,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7290.5846273248972},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-820.53634428538612},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",15,176,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9575.6932418595661},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1077.7193775688654},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",16,199,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-10827.062245057123},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1218.5577053193422},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",17,90,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4896.6613168600052},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-551.10649989316983},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",18,215,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-11697.579812498901},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1316.5321941892389},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"61-GRF",19,237,44615,44646,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":862.24425203488886},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":916.65160000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-54.407347965111171},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-12894.541467731347},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1451.2471163853472},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",1,96,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-10883.914247435434},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2600.5894095851258},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",2,25,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2834.3526686029777},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-677.23682541279322},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",3,8,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-906.99285395295283},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-216.7157841320938},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",4,20,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2267.4821348823821},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-541.78946033023453},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",5,21,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2380.8562416265013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-568.87893334674629},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",6,50,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5668.7053372059554},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1354.4736508255864},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",7,14,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1587.2374944176674},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-379.2526222311642},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",8,41,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4648.3383765088829},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1110.6683936769807},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",9,16,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1813.9857079059057},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-433.4315682641876},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",10,42,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4761.7124832530026},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1137.7578666934926},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",11,16,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1813.9857079059057},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-433.4315682641876},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",12,21,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2380.8562416265013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-568.87893334674629},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",13,7,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-793.61874720883372},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-189.6263111155821},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",14,37,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4194.8419495324069},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1002.3105016109339},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",15,24,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2720.9785618588585},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-650.14735239628146},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",16,12,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1360.4892809294292},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-325.07367619814073},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",17,4,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-453.49642697647641},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-108.3578920660469},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",18,27,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3061.1008820912157},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-731.41577144581663},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GCSF",19,50,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5668.7053372059554},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1354.4736508255864},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",1,157,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-17799.7347588267},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2003.3138677955724},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",2,174,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-19727.094573476723},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2220.233203798914},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",3,216,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-24488.807056729725},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2756.1515633365834},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",4,274,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-31064.505247888635},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-3496.2292979362214},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",5,177,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-20067.216893709083},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2258.5130866230338},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",6,223,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-25282.42580393856},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2845.4712899261949},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",7,119,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-13491.518702550173},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1518.4353520233954},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",8,216,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-24488.807056729725},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2756.1515633365834},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",9,178,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-20180.591000453202},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2271.2730475644066},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",10,100,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-11337.410674411911},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1275.9960941373072},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",11,210,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-23808.562416265013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2679.5917976883452},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",12,145,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-16439.245477897271},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1850.1943364990955},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",13,60,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6802.4464046471458},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-765.5976564823842},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",14,138,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-15645.626730688437},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1760.8746099094838},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",15,179,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-20293.96510719732},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2284.0330085057799},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",16,201,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-22788.19545556794},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2564.7521492159872},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",17,90,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-10203.66960697072},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1148.3964847235764},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",18,214,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-24262.058843241488},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2730.6316414538373},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"61-GRF",19,240,44646,44677,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":518.43189325588094},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":631.80600000000004},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-113.3741067441191},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-27209.785618588583},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-3062.3906259295368},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",1,89,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2919.0724758661863},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-697.47967449649559},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",2,25,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-819.96417861409725},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-195.92125688103806},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",3,8,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-262.38853715651112},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-62.694802201932184},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",4,20,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-655.9713428912778},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-156.73700550483045},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",5,18,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-590.37420860215002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-141.06330495434742},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",6,51,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1672.7269243727583},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-399.67936403731761},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",7,15,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-491.97850716845835},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-117.55275412862284},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",8,39,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1279.1441186379916},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-305.63716073441935},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",9,14,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-459.17994002389446},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-109.71590385338132},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",10,40,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1311.9426857825556},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-313.4740110096609},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",11,16,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-524.77707431302224},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-125.38960440386437},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",12,21,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-688.76991003584169},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-164.57385578007197},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",13,7,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-229.58997001194723},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-54.85795192669066},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",14,36,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1180.7484172043},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-282.12660990869483},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",15,24,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-787.16561146953336},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-188.08440660579654},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",16,12,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-393.58280573476668},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-94.042203302898272},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",17,4,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-131.19426857825556},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-31.347401100966092},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",18,27,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-885.56131290322503},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-211.59495743152112},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GCSF",19,47,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1541.5326557945027},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-368.33196293635154},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",1,151,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4952.5836388291473},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-557.40041183275957},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",2,176,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5772.5478174432446},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-649.68524822891186},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",3,221,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7248.4833389486193},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-815.79795374198591},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",4,263,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-8626.0231590203039},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-970.83647888752182},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",5,178,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5838.1449517323726},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-657.06803514060402},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",6,224,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7346.8790403823114},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-826.87213410952415},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",7,116,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3804.6337887694112},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-428.20164087814646},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",8,216,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7084.4905032258002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-797.3409864627555},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",9,176,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5772.5478174432446},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-649.68524822891186},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",10,99,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3247.058147311825},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-365.44795212876289},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",11,209,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6854.9005332138531},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-771.50123227183281},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",12,144,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4722.9936688172002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-531.560657641837},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",13,59,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1935.1154615292694},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-217.79221389491931},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",14,129,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4231.0151616487419},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-476.18975580414565},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",15,176,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5772.5478174432446},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-649.68524822891186},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",16,195,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6395.7205931899589},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-719.82172388998765},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",17,87,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2853.4753415770583},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-321.15123065860985},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",18,210,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6887.6991003584171},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-775.192625727679},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"61-GRF",19,236,44677,44707,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":190.2175328554361},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":223.01609999999999},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-32.79856714456389},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7740.4618461170776},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-871.16885557967726},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",1,86,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":864.24781433691692},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":206.50233566028572},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",2,25,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":251.23482974910374},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":60.029748738455147},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",3,8,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":80.395145519713196},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":19.209519596305647},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",4,20,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":200.98786379928299},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":48.023798990764121},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",5,16,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":160.79029103942639},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":38.419039192611294},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",6,48,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":482.37087311827918},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":115.25711757783388},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",7,14,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":140.69150465949809},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":33.616659293534887},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",8,38,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":381.87694121863768},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":91.245218082451828},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",9,14,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":140.69150465949809},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":33.616659293534887},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",10,40,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":401.97572759856598},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":96.047597981528241},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",11,16,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":160.79029103942639},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":38.419039192611294},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",12,21,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":211.03725698924714},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":50.424988940302327},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",13,7,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":70.345752329749047},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":16.808329646767444},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",14,37,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":371.8275480286735},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":88.844028132913621},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",15,23,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":231.13604336917544},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":55.227368839378741},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",16,12,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":120.59271827956979},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":28.81427939445847},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",17,4,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":40.197572759856598},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":9.6047597981528234},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",18,25,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":251.23482974910374},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":60.029748738455147},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GCSF",19,47,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":472.32147992831506},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":112.85592762829569},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",1,152,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1527.5077648745507},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":171.91702741644201},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",2,176,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1768.6932014336903},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":199.06182121903814},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",3,213,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2140.5207494623637},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":240.91004499804043},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",4,267,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2683.1879817204281},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":301.98583105388172},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",5,175,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1758.6438082437262},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":197.93078814392996},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",6,207,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2080.224390322579},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":234.12384654739145},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",7,111,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1115.4826440860206},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":125.544671337007},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",8,211,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2120.4219630824355},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":238.64797884782411},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",9,176,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1768.6932014336903},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":199.06182121903814},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",10,99,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":994.88992580645083},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":111.97227443570895},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",11,205,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2060.1256039426507},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":231.8617803971751},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",12,137,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1376.7668670250885},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":154.95153128981946},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",13,58,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":582.86480501792062},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":65.599918356273918},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",14,130,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1306.4211146953394},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":147.03429976406224},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",15,172,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1728.4956286738338},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":194.53768891860545},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",16,195,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1959.6316720430091},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":220.55144964609337},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",17,87,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":874.29720752688104},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":98.399877534410891},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",18,205,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2060.1256039426507},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":231.8617803971751},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"61-GRF",19,229,44707,44737,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":29.236093189964148},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":19.186699999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":10.04939318996415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2301.3110405017901},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":259.00657419977119},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",1,86,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":248.30111111111111},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":59.328769527555558},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",2,25,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":72.180555555555557},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":17.246735327777778},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",3,8,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":23.097777777777779},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":5.5189553048888893},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",4,19,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":54.857222222222227},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":13.107518849111113},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",5,16,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":46.195555555555558},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":11.037910609777779},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",6,46,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":132.81222222222223},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":31.733993003111113},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",7,14,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":40.421111111111117},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":9.6581717835555576},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",8,38,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":109.71444444444445},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":26.215037698222226},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",9,14,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":40.421111111111117},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":9.6581717835555576},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",10,40,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":115.48888888888889},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":27.594776524444445},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",11,16,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":46.195555555555558},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":11.037910609777779},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",12,21,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":60.631666666666668},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":14.487257675333334},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",13,7,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":20.210555555555558},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":4.8290858917777788},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",14,33,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":95.278333333333336},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":22.765690632666669},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",15,24,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":69.293333333333337},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":16.556865914666666},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",16,11,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":31.759444444444448},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":7.5885635442222235},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",17,4,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":11.548888888888889},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2.7594776524444447},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",18,26,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":75.067777777777778},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":17.936604740888889},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GCSF",19,46,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":132.81222222222223},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":31.733993003111113},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",1,141,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":407.09833333333336},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":45.817858961000006},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",2,164,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":473.50444444444446},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":53.291694110666668},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",3,208,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":600.54222222222222},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":67.589465701333339},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",4,256,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":739.12888888888892},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":83.187034709333346},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",5,163,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":470.61722222222227},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":52.966744756333341},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",6,208,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":600.54222222222222},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":67.589465701333339},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",7,110,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":317.59444444444443},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":35.744428976666669},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",8,208,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":600.54222222222222},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":67.589465701333339},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",9,175,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":505.26388888888891},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":56.86613700833334},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",10,97,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":280.0605555555556},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":31.520087370333339},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",11,202,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":583.21888888888896},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":65.639769575333347},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",12,134,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":386.88777777777779},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":43.543213480666672},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",13,57,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":164.57166666666669},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":18.522113197000003},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",14,125,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":360.90277777777777},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":40.61866929166667},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",15,166,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":479.2788888888889},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":53.941592819333337},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",16,193,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":557.23388888888894},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":62.715225386333344},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",17,83,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":239.63944444444445},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":26.970796409666669},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",18,198,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":571.67000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":64.339972158000009},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"61-GRF",19,227,44737,44768,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":2.8872222222222224},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":2.8872222222222224},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":655.3994444444445},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":73.763503433666671},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",1,86,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":720.72315412186276},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":172.20872557809295},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",2,25,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":209.5125448028671},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":50.060676040143299},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",3,8,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":67.044014336917471},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":16.019416332845857},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",4,19,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":159.22953405017898},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":38.046113790508905},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",5,16,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":134.08802867383494},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":32.038832665691714},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",6,45,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":377.12258064516078},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":90.109216872257946},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",7,14,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":117.32702508960557},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":28.033978582480248},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",8,38,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":318.45906810035797},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":76.092227581017809},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",9,14,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":117.32702508960557},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":28.033978582480248},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",10,40,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":335.22007168458737},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":80.097081664229293},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",11,16,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":134.08802867383494},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":32.038832665691714},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",12,21,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":175.99053763440835},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":42.050967873720374},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",13,7,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":58.663512544802785},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":14.016989291240124},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",14,35,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":293.31756272401395},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":70.084946456200626},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",15,24,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":201.1320430107524},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":48.058248998537564},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",16,11,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":92.185519713261527},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":22.026697457663055},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",17,4,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":33.522007168458735},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":8.0097081664229286},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",18,24,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":201.1320430107524},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":48.058248998537564},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GCSF",19,44,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":368.74207885304611},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":88.106789830652218},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",1,140,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1173.2702508960558},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":132.04851623569877},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",2,166,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1391.1632974910376},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":156.57181210804282},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",3,212,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1776.6663799283131},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":199.95918172834382},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",4,260,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2178.930465949818},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":245.23295872344056},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",5,166,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1391.1632974910376},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":156.57181210804282},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",6,205,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1718.0028673835102},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":193.35675591655888},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",7,110,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":921.85519713261522},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":103.7524056137633},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",8,209,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1751.5248745519689},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":197.12957066615027},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",9,177,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1483.3488172042989},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":166.94705266941912},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",10,98,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":821.28917562723905},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":92.433961364989131},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",11,201,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1684.4808602150515},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":189.58394116696749},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",12,131,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1097.8457347670235},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":123.55968304911811},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",13,57,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":477.68860215053695},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":53.762610181677346},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",14,128,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1072.7042293906795},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":120.73007198692457},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",15,167,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1399.5437992831521},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":157.51501579544063},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",16,192,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1609.0563440860192},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":181.09510798038684},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",17,84,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":703.96215053763342},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":79.229109741419251},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",18,198,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1659.3393548387073},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":186.75433010477394},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"61-GRF",19,222,44768,44799,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":8.3805017921146838},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":8.3805017921146838},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1860.4713978494599},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":209.39121860232231},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",1,85,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1102.8846018518523},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":263.52192330495939},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",2,25,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":324.37782407407417},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":77.506448030870402},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",3,8,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":103.80090370370374},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":24.802063369878528},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",4,19,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":246.52714629629639},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":58.904900503461505},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",5,16,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":207.60180740740748},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":49.604126739757056},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",6,45,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":583.88008333333357},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":139.51160645556672},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",7,14,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":181.65158148148154},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":43.403610897287422},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",8,38,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":493.05429259259279},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":117.80980100692301},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",9,14,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":181.65158148148154},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":43.403610897287422},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",10,40,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":519.00451851851869},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":124.01031684939264},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",11,16,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":207.60180740740748},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":49.604126739757056},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",12,21,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":272.4773722222223},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":65.105416345931133},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",13,7,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":90.825790740740771},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":21.701805448643711},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",14,35,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":454.12895370370387},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":108.50902724321857},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",15,24,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":311.40271111111122},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":74.406190109635588},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",16,10,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":129.75112962962967},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":31.002579212348159},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",17,4,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":51.900451851851869},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":12.401031684939264},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",18,25,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":324.37782407407417},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":77.506448030870402},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GCSF",19,43,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":557.92985740740755},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":133.31109061309706},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",1,138,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1790.5655888888896},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":201.52350155891341},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",2,164,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2127.9185259259266},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":239.49169750479564},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",3,210,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2724.7737222222231},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":306.66619802443347},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",4,256,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3321.6289185185196},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":373.84069854407124},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",5,161,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2088.9931870370378},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":235.11075181873233},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",6,201,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2607.9977055555564},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":293.52336096624344},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",7,110,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1427.2624259259264},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":160.63467515565563},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",8,205,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2659.8981574074082},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":299.36462188099455},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",9,174,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2257.6696555555563},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":254.09484979167343},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",10,98,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1271.5610703703708},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":143.11089241140226},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",11,201,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2607.9977055555564},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":293.52336096624344},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",12,134,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1738.6651370370375},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":195.68224064416228},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",13,57,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":739.58143888888912},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":83.237968035203366},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",14,127,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1647.8393462962968},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":185.46003404334783},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",15,167,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2166.8438648148153},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":243.87264319085895},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",16,191,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2478.2465759259267},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":278.92020867936566},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",17,84,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1089.9094888888892},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":122.66647920977337},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",18,198,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2569.0723666666677},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":289.1424152801801},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"61-GRF",19,224,44799,44829,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":45.052962962962965},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":32.077849999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":12.975112962962967},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2906.4253037037047},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":327.11061122606236},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",1,87,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1220.0926982078968},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-291.52748519855703},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",2,25,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-350.60135005974047},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-83.772265861654319},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",3,8,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-112.19243201911695},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-26.807125075729381},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",4,19,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-266.45702604540276},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-63.666922054857281},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",5,16,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-224.3848640382339},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-53.614250151458762},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",6,47,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-659.13053811231202},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-157.4918598199101},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",7,14,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-196.33675603345466},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-46.912468882526419},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",8,38,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-532.91405209080551},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-127.33384410971456},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",9,14,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-196.33675603345466},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-46.912468882526419},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",10,40,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-560.96216009558475},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-134.0356253786469},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",11,16,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-224.3848640382339},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-53.614250151458762},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",12,21,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-294.50513405018199},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-70.368703323789632},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",13,7,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-98.168378016727331},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-23.456234441263209},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",14,37,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-518.88999808841595},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-123.98295347524841},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",15,25,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-350.60135005974047},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-83.772265861654319},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",16,12,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-168.28864802867542},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-40.210687613594075},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",17,4,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-56.096216009558475},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-13.403562537864691},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",18,26,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-364.62540406213009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-87.123156496120487},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GCSF",19,47,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-659.13053811231202},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-157.4918598199101},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",1,138,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1935.3194523297675},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-217.81517252913929},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",2,168,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2356.0410724014559},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-265.16629699199564},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",3,213,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2987.1235025089886},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-336.19298368628017},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",4,267,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3744.4224186380284},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-421.42500771942167},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",5,167,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2342.0170183990663},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-263.58792617656707},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",6,212,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2973.0994485065994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-334.61461287085166},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",7,112,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1570.6940482676373},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-176.77753132799708},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",8,216,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3029.1956645161576},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-340.92809613256583},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",9,178,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2496.2816124253523},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-280.95000514628111},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",10,100,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1402.4054002389619},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-157.83708154285455},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",11,205,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2874.9310704898717},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-323.56601716285178},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",12,137,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1921.2953983273778},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-216.23680171371075},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",13,58,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-813.39513213859789},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-91.545507294855639},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",14,131,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1837.15107431304},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-206.76657682113944},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",15,174,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2440.1853964157935},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-274.63652188456689},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",16,195,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2734.6905304659758},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-307.78230900856636},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",17,84,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1178.020536200728},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-132.58314849599782},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",18,209,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2931.0272864994304},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-329.879500424566},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"61-GRF",19,230,44829,44860,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":320.52954599761057},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":334.55360000000019},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-14.024054002389619},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3225.5324205496122},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-363.02528754856542},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",1,90,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4149.685677419403},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-991.52091613977927},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",2,25,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1152.6904659498341},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-275.4224767054942},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",3,8,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-368.86094910394695},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-88.135192545758159},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",4,19,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-876.04475412187401},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-209.32108229617563},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",5,16,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-737.7218982078939},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-176.27038509151632},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",6,48,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2213.1656946236817},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-528.81115527454892},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",7,15,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-691.61427956990053},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-165.25348602329655},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",8,38,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1752.089508243748},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-418.64216459235126},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",9,14,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-645.50666093190716},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-154.23658695507677},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",10,41,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1890.412364157728},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-451.69286179701055},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",11,16,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-737.7218982078939},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-176.27038509151632},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",12,22,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1014.3676100358541},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-242.37177950083495},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",13,7,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-322.75333046595358},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-77.118293477538387},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",14,37,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1705.9818896057545},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-407.62526552413146},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",15,23,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1060.4752286738476},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-253.38867856905475},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",16,12,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-553.29142365592043},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-132.20278881863723},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",17,4,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-184.43047455197348},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-44.067596272879079},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",18,27,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1244.9057032258211},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-297.4562748419338},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GCSF",19,47,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2167.0580759856884},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-517.79425620632924},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",1,143,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6593.3894652330519},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-742.06884149937036},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",2,172,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7930.5104057348599},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-892.55832683840356},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",3,213,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9820.9227698925879},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1105.319323352209},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",4,267,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-12310.734176344229},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1385.5411236386847},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",5,167,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7699.9723125448927},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-866.61186384891505},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",6,212,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9774.8151512545937},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1100.1300307543113},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",7,115,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5302.3761433692371},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-596.76864875823492},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",8,212,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9774.8151512545937},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1100.1300307543113},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",9,178,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-8207.1561175628194},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-923.6940824257897},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",10,99,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4564.6542451613432},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-513.73996719187176},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",11,205,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9452.06182078864},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1063.8049825690275},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",12,141,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6501.1742279570653},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-731.6902563035751},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",13,57,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2628.1342623656219},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-295.78967808016858},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",14,131,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6040.098041577131},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-679.79733032459808},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",15,168,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7746.079931182886},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-871.8011564468128},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",16,193,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-8898.770397132721},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1001.5334713942552},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",17,84,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3873.039965591443},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-435.9005782234064},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",18,210,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9682.5999139786072},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1089.751445558516},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"61-GRF",19,230,44860,44888,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":602.73878136200688},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":648.84640000000024},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-46.107618637993369},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-10604.752286738474},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1193.5372975164698},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",1,92,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-8562.4626537634176},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2045.9045515350465},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",2,20,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1861.4049247311777},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-444.76185902935794},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",3,8,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-744.5619698924711},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-177.90474361174319},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",4,19,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1768.3346784946189},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-422.52376607789006},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",5,17,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1582.1941860215011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-378.04758017495425},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",6,50,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4653.5123118279444},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1111.9046475733949},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",7,15,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1396.0536935483833},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-333.57139427201844},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",8,38,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3536.6693569892377},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-845.04753215578012},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",9,14,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1302.9834473118244},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-311.33330132055056},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",10,43,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4002.0205881720321},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-956.23799691311956},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",11,16,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1489.1239397849422},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-355.80948722348637},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",12,23,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2140.6156634408544},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-511.47613788376162},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",13,8,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-744.5619698924711},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-177.90474361174319},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",14,38,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3536.6693569892377},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-845.04753215578012},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",15,24,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2233.6859096774133},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-533.7142308352295},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",16,12,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1116.8429548387066},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-266.85711541761475},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",17,4,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-372.28098494623555},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-88.952371805871593},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",18,27,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2512.89664838709},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-600.42850968963319},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GCSF",19,48,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4467.3718193548266},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1067.428461670459},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",1,143,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-13309.045211827921},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1497.8984350736819},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",2,172,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-16008.082352688129},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1801.6680477809321},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",3,214,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-19917.032694623602},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2241.6102454948805},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",4,273,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-25408.177222580576},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2859.6242851406655},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",5,172,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-16008.082352688129},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1801.6680477809321},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",6,218,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-20289.313679569837},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2283.5095024200186},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",7,117,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-10889.21880967739},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1225.5532650602852},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",8,214,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-19917.032694623602},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2241.6102454948805},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",9,180,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-16752.6443225806},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1885.4665616312079},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",10,99,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9213.9543774193298},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1037.0066088971644},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",11,211,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-19637.821955913925},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2210.185802801027},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",12,144,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-13402.11545806448},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1508.3732493049663},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",13,58,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5398.0742817204155},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-607.53922541450027},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",14,132,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-12285.272503225773},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1382.6754785295525},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",15,169,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-15728.871613978452},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1770.2436050870785},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",16,199,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-18520.979001075219},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2084.4880320256129},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",17,84,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7817.9006838709465},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-879.88439542789706},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",18,216,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-20103.17318709672},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2262.5598739574493},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"61-GRF",19,238,44888,44921,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1101.520053763441},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1194.5902999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-93.070246236558887},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-22150.718604301015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2493.0057870457081},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",1,90,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":6754.6184838709587},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1613.9404349939464},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",2,25,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1876.2829121863774},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":448.31678749831843},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",3,8,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":600.41053189964077},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":143.4613719994619},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",4,19,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1425.9750132616468},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":340.72075849872198},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",5,17,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1275.8723802867366},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":304.85541549885653},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",6,49,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3677.5145078852997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":878.70090349670409},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",7,15,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1125.7697473118264},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":268.99007249899103},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",8,39,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2927.0013430107488},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":699.37418849737674},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",9,14,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1050.7184308243714},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":251.0574009990583},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",10,43,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3227.2066089605692},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":771.10487449710763},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",11,16,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1200.8210637992815},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":286.92274399892381},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",12,23,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1726.1802792114672},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":412.45144449845293},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",13,8,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":600.41053189964077},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":143.4613719994619},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",14,39,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2927.0013430107488},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":699.37418849737674},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",15,24,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1801.2315956989223},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":430.38411599838565},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",16,13,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":975.66711433691626},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":233.12472949912558},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",17,4,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":300.20526594982039},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":71.730685999730952},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",18,27,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2026.3855451612876},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":484.18213049818388},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GCSF",19,48,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3602.4631913978446},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":860.76823199677131},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",1,148,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":11107.594840143354},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1250.1309195115502},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",2,173,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":12983.877752329732},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1461.3016829425553},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",3,218,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":16361.186994265212},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1841.4090571183647},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",4,275,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":20639.112034050151},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2322.8783977410562},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",5,176,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":13209.031701792097},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1486.6421745542759},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",6,221,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":16586.340943727577},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1866.7495487300853},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",7,118,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":8856.0553455197005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":996.72600339434393},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",8,216,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":16211.084361290301},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1824.515396043884},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",9,182,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":13659.339600716827},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1537.3231577777171},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",10,100,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7505.1316487455097},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":844.6830537240204},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",11,217,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":16286.135677777756},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1832.9622265811245},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",12,146,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":10957.492207168445},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1233.2372584370698},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",13,58,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":4352.9763562723956},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":489.91617115993182},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",14,136,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":10206.979042293893},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1148.7689530646678},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",15,173,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":12983.877752329732},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1461.3016829425553},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",16,201,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":15085.314613978475},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1697.812937985281},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",17,89,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":6679.5671673835041},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":751.76791781437828},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",18,215,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":16136.033044802845},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1816.0685655066438},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"61-GRF",19,239,44921,44949,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":979.94761648745509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":904.8963},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":75.051316487455097},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":17937.264640501769},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2018.7924984004089},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",1,95,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":13862.141581364678},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3312.2034748813785},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",2,26,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3793.8492748998065},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":906.49779312542989},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",3,8,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1167.3382384307097},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":278.92239788474768},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",4,18,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2626.5110364690968},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":627.57539524068227},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",5,17,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2480.5937566652583},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":592.71009550508882},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",6,49,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7149.946710388097},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1708.3996870440794},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",7,15,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2188.7591970575804},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":522.9794960339018},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",8,42,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":6128.5257517612263},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1464.3425888949253},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",9,14,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2042.8419172537419},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":488.1141962983084},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",10,43,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":6274.4430315650643},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1499.2078886305187},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",11,16,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2334.6764768614194},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":557.84479576949536},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",12,23,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3356.0974354882901},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":801.90189391864942},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",13,8,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1167.3382384307097},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":278.92239788474768},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",14,38,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":5544.8566325458705},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1324.8813899525512},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",15,24,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3502.014715292129},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":836.76719365424299},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",16,13,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1896.9246374499032},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":453.24889656271495},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",17,4,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":583.66911921535484},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":139.46119894237384},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",18,27,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3939.7665547036449},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":941.36309286102335},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GCSF",19,49,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7149.946710388097},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1708.3996870440794},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",1,151,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":22033.509250379644},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2479.8141790061782},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",2,177,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":25827.358525279451},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2906.8020508880368},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",3,220,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":32101.801556844515},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3612.9743005388027},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",4,280,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":40856.838345074837},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":4598.3309279584755},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",5,179,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":26119.193084887131},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2939.6472718020259},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",6,222,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":32393.636116452195},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3645.8195214527918},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",7,116,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":16926.404457245291},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1905.0228130113687},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",8,219,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":31955.884277040677},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3596.5516900818079},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",9,186,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":27140.614043514001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3054.6055450009876},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",10,100,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":14591.727980383872},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1642.261045699456},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",11,216,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":31518.13243762916},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3547.2838587108245},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",12,148,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":21595.75741096813},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2430.5463476351947},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",13,57,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":8317.2849488188058},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":936.08879604868969},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",14,139,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":20282.50189273358},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2282.7428535222434},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",15,176,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":25681.441245475613},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":2890.379440431042},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",16,201,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":29329.373240571582},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3300.9447018559063},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",17,89,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":12986.637902541645},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1461.6123306725156},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",18,216,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":31518.13243762916},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3547.2838587108245},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"61-GRF",19,241,44949,44979,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1195.8360298038385},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1049.9187499999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":145.91727980383871},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":35166.064432725128},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3957.8491201356883},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",1,91,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2581.8391214683325},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-616.90154147669762},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",2,24,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-680.92460346417556},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-162.69930764220595},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",3,8,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-226.97486782139185},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-54.233102547401984},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",4,18,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-510.69345259813167},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-122.02448073165446},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",5,17,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-482.32159412045769},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-115.24534291322922},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",6,49,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1390.221065406025},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-332.17775310283713},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",7,15,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-425.57787716510973},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-101.68706727637873},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",8,42,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1191.6180560623072},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-284.72378837386043},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",9,14,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-397.20601868743574},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-94.907929457953472},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",10,43,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1219.9899145399813},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-291.50292619228571},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",11,16,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-453.94973564278371},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-108.46620509480397},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",12,23,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-652.55274498650158},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-155.9201698237807},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",13,7,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-198.60300934371787},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-47.453964728976736},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",14,37,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1049.7587636739372},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-250.82809928173415},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",15,24,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-680.92460346417556},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-162.69930764220595},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",16,13,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-368.83416020976176},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-88.128791639528231},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",17,4,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-113.48743391069593},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-27.116551273700992},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",18,27,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-766.04017889719751},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-183.03672109748169},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GCSF",19,49,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1390.221065406025},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-332.17775310283713},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",1,150,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4255.7787716510975},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-478.97683572452473},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",2,172,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4879.9596581599253},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-549.22677163078845},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",3,221,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6270.1807235659498},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-705.69253796746636},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",4,272,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7717.145505927323},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-868.54466211380486},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",5,177,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5021.8189505482951},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-565.19266615493916},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",6,223,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6326.9244405212976},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-712.07889577712672},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",7,118,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3347.8793003655301},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-376.79511076995948},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",8,215,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6099.9495726999057},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-686.53346453848542},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",9,183,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5192.0501014143383},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-584.35173958392011},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",10,99,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2808.8139892897243},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-316.12471157818635},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",11,213,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6043.205855744558},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-680.14710672882507},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",12,144,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4085.5476207850534},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-459.81776229554373},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",13,59,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1673.939650182765},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-188.39755538497974},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",14,133,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-3773.4571775306395},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-424.6927943424119},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",15,173,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4908.3315166375987},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-552.41995053561845},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",16,203,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5759.4872709678184},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-648.21531768052353},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",17,88,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2496.7235460353104},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-280.99974362505452},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",18,217,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6156.6932896552544},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-692.91982234814577},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"61-GRF",19,239,44979,45010,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":886.91594152232631},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":915.28780000000029},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-28.371858477673982},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6780.8741761640813},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-763.16975825440932},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",1,92,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4324.8965438470686},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1033.3855903109659},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",2,24,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1128.2338810035831},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-269.57884964633894},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",3,8,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-376.07796033452769},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-89.859616548779641},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",4,18,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-846.1754107526873},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-202.18413723475422},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",5,16,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-752.15592066905538},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-179.71923309755928},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",6,48,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2256.4677620071661},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-539.15769929267788},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",7,15,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-705.14617562723947},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-168.48678102896184},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",8,42,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1974.4092917562702},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-471.76298688109313},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",9,14,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-658.13643058542345},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-157.25432896036438},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",10,43,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2021.4190367980864},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-482.99543894969059},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",11,16,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-752.15592066905538},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-179.71923309755928},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",12,23,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1081.2241359617672},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-258.34639757774147},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",13,7,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-329.06821529271173},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-78.627164480182188},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",14,39,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1833.3800566308225},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-438.06563067530078},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",15,24,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1128.2338810035831},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-269.57884964633894},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",16,13,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-611.12668554360744},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-146.02187689176691},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",17,4,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-188.03898016726384},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-44.929808274389821},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",18,27,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1269.263116129031},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-303.27620585213134},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GCSF",19,49,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2303.4775070489823},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-550.39015136127534},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",1,149,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-7004.4520112305781},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-788.33286228877239},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",2,175,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-8226.7053823177939},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-925.89430134587371},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",3,219,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-10295.134164157695},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1158.6905828271217},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",4,275,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-12927.679886499389},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1454.9767592578014},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",5,180,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-8461.7541075268728},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-952.34842424146996},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",6,219,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-10295.134164157695},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1158.6905828271217},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",7,120,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-5641.1694050179158},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-634.89894949431346},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",8,218,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-10248.12441911588},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1153.3997582480026},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",9,183,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-8602.7833426523212},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-968.22089797882791},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",10,99,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4653.9647591397797},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-523.79163333280849},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",11,201,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9448.9587534050079},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1063.4557404029749},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",12,142,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6675.3837959378661},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-751.2970902349374},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",13,59,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-2773.5749574671418},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-312.15865016803741},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",14,133,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-6252.2960905615228},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-703.679669022864},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",15,171,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-8038.6664021505294},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-904.73100302939656},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",16,199,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-9354.9392633213756},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1052.8740912447363},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",17,87,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-4089.8478186379884},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-460.30173838337714},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",18,214,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-10060.085438948616},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1132.2364599315256},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"61-GRF",19,235,45010,45040,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":421.61705495818399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":468.62679999999995},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-47.009745041815961},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-11047.290084826751},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-1243.3437760930303},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",1,90,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3289.5058225806447},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":785.99057384043215},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",2,24,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":877.20155268817189},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":209.59748635744856},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",3,8,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":292.40051756272396},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":69.865828785816191},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",4,18,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":657.90116451612892},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":157.19811476808644},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",5,16,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":584.80103512544792},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":139.73165757163238},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",6,47,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1717.8530406810032},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":410.4617441166701},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",7,14,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":511.70090573476693},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":122.26520037517834},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",8,42,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1535.1027172043009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":366.79560112553503},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",9,14,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":511.70090573476693},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":122.26520037517834},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",10,42,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1535.1027172043009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":366.79560112553503},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",11,17,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":621.35109982078848},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":148.46488616985943},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",12,23,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":840.65148799283133},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":200.86425775922154},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",13,7,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":255.85045286738347},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":61.132600187589169},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",14,38,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1388.9024584229387},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":331.86268673262686},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",15,23,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":840.65148799283133},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":200.86425775922154},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",16,12,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":438.60077634408594},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":104.79874317872428},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",17,4,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":146.20025878136198},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":34.932914392908096},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",18,27,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":986.85174677419332},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":235.79717215212963},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GCSF",19,49,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1790.9531700716843},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":427.92820131312419},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",1,145,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":5299.7593808243719},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":596.47413893739292},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",2,164,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":5994.2106100358415},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":674.63281921194789},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",3,216,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7894.8139741935465},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":888.54078627915078},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",4,273,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":9978.1676618279544},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1123.0168271028156},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",5,171,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":6250.0610629032244},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":703.42812247099437},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",6,216,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7894.8139741935465},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":888.54078627915078},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",7,113,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":4130.157310573476},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":464.83846689603723},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",8,218,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7967.9141035842276},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":896.76801578173558},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",9,180,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":6579.0116451612894},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":740.45065523262576},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",10,99,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3618.4564048387092},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":407.24786037794416},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",11,196,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7163.8126802867373},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":806.26849125330352},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",12,140,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":5117.0090573476691},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":575.90606518093114},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",13,58,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2119.9037523297488},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":238.58965557495719},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",14,134,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":4897.7086691756267},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":551.22437667317695},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",15,172,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":6286.611127598565},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":707.54173722228677},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",16,197,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7200.3627449820779},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":810.38210600459593},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",17,83,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3033.6553697132613},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":341.43002435726635},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",18,211,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7712.0636507168447},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":867.97271252268899},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"61-GRF",19,230,45040,45071,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":251.80211469534049},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":215.25205},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":36.550064695340495},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":8406.5148799283143},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":946.13139279724396},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",1,83,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1363.1347478494622},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":325.70578088945308},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",2,24,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":394.15944516129025},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":94.179984835504499},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",3,8,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":131.38648172043008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":31.3933282785015},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",4,18,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":295.61958387096769},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":70.63498862662837},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",5,16,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":262.77296344086017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":62.786656557002999},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",6,47,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":771.89558010752671},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":184.43580363619631},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",7,14,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":229.92634301075265},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":54.938324487377628},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",8,41,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":673.35571881720421},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":160.8908074273202},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",9,13,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":213.50303279569889},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":51.014158452564935},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",10,42,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":689.77902903225799},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":164.81497346213288},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",11,15,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":246.34965322580641},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":58.862490522190313},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",12,23,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":377.73613494623646},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":90.255818800691813},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",13,7,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":114.96317150537632},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":27.469162243688814},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",14,37,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":607.66247795698916},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":145.19414328806945},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",15,25,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":410.58275537634404},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":98.104150870317198},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",16,12,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":197.07972258064513},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":47.089992417752249},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",17,4,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":65.693240860215042},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":15.69666413925075},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",18,27,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":443.4293758064515},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":105.95248293994256},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GCSF",19,48,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":788.3188903225805},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":188.359969671009},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",1,145,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2381.3799811827953},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":268.01812529417253},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",2,167,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2742.6928059139782},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":308.68294430432286},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",3,216,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3547.435006451612},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":399.25458664511217},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",4,267,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":4385.0238274193543},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":493.52303071409705},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",5,172,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2824.8093569892467},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":317.92494862481158},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",6,212,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3481.7417655913973},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":391.86098318872126},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",7,110,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1806.5641236559136},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":203.32409505075157},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",8,217,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3563.8583166666658},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":401.10298750920992},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",9,182,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2989.0424591397846},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":336.40895726578901},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",10,97,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1593.0610908602148},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":179.29488381748095},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",11,196,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3218.9688021505372},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":362.28656936315741},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",12,141,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2315.6867403225801},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":260.62452183778157},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",13,56,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":919.70537204301058},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":103.51044838947354},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",14,134,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2200.7235688172041},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":247.6857157890974},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",15,168,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2759.116116129032},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":310.53134516842061},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",16,197,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3235.3921123655909},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":364.13497022725511},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",17,80,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1313.8648172043008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":147.87206912781934},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",18,206,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3383.2019043010746},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":380.77057800413479},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"61-GRF",19,230,45071,45101,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":33.470860215053762},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":17.047550000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":16.42331021505376},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":3777.3613494623651},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":425.13219874248063},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",1,84,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":162.84408602150529},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":38.909770501075251},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",2,24,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":46.526881720430083},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":11.1170772860215},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",3,8,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":15.508960573476694},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3.7056924286738333},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",4,18,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":34.895161290322562},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":8.3378079645161254},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",5,16,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":31.017921146953388},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":7.4113848573476666},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",6,47,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":91.11514336917557},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":21.77094301845877},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",7,14,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":27.140681003584213},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":6.4849617501792078},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",8,39,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":75.606182795698885},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":18.065250589784938},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",9,13,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":25.202060931899627},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":6.0217501965949785},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",10,42,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":81.422043010752645},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":19.454885250537625},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",11,16,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":31.017921146953388},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":7.4113848573476666},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",12,23,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":44.588261648745494},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":10.65386573243727},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",13,7,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":13.570340501792106},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3.2424808750896039},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",14,37,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":71.728942652329707},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":17.138827482616477},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",15,23,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":44.588261648745494},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":10.65386573243727},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",16,12,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":23.263440860215042},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":5.55853864301075},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",17,4,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7.7544802867383469},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":1.8528462143369167},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",18,26,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":50.404121863799254},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":12.043500393189957},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GCSF",19,49,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":94.992383512544748},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":22.697366125627227},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",1,146,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":283.03853046594963},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":31.855250703763421},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",2,169,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":327.62679211469515},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":36.873543622849439},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",3,218,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":422.61917562723988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":47.564689406989217},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",4,274,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":531.18189964157671},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":59.783141731720391},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",5,173,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":335.38127240143348},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":37.746290217473096},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",6,212,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":410.98745519713236},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":46.255569515053736},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",7,111,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":215.18682795698913},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":24.21871800080644},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",8,219,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":424.55779569892451},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":47.78287605564514},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",9,180,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":348.95161290322562},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":39.2735967580645},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",10,98,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":189.9847670250895},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":21.382291568279559},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",11,193,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":374.15367383512523},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":42.110023190591377},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",12,140,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":271.40681003584211},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":30.54613081182794},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",13,57,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":110.50134408602145},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":12.43663897338709},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",14,136,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":263.65232974910379},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":29.673384217204283},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",15,173,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":335.38127240143348},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":37.746290217473096},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",16,194,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":376.0922939068098},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":42.328209839247286},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",17,82,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":158.9668458781361},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":17.891305189784937},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",18,204,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":395.47849462365571},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":44.51007632580643},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"61-GRF",19,230,45101,45132,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":445.88261648745492},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":50.182929190860186},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",1,82,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":528.23430107526815},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":126.21567001776329},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",2,24,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":154.60516129032237},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":36.941171712516081},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",3,8,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":51.535053763440793},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":12.313723904172027},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",4,18,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":115.95387096774178},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":27.70587878438706},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",5,16,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":103.07010752688159},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":24.627447808344055},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",6,47,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":302.76844086021464},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":72.343127937010649},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",7,14,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":90.186344086021393},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":21.549016832301049},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",8,39,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":251.23338709677387},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":60.029404032838634},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",9,13,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":83.744462365591289},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":20.009801344279545},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",10,42,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":270.55903225806418},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":64.647050496903148},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",11,16,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":103.07010752688159},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":24.627447808344055},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",12,23,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":148.16327956989227},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":35.401956224494576},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",13,7,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":45.093172043010696},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":10.774508416150525},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",14,37,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":238.34962365591366},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":56.950973056795625},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",15,23,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":148.16327956989227},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":35.401956224494576},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",16,11,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":70.860698924731096},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":16.931370368236539},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",17,4,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":25.767526881720396},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":6.1568619520860137},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",18,26,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":167.48892473118258},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":40.01960268855909},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GCSF",19,48,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":309.21032258064474},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":73.882343425032161},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",1,142,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":914.74720430107402},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":102.9524195013547},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",2,170,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1095.1198924731168},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":123.25289658612887},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",3,214,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1378.5626881720411},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":155.15364629077399},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",4,267,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1719.9824193548366},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":193.57954934409653},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",5,175,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1127.3293010752673},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":126.87798177983854},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",6,211,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1359.237043010751},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":152.97859517454822},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",7,109,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":702.16510752688077},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":79.026857222870859},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",8,220,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1417.2139784946219},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":159.50374852322562},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",9,180,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1159.5387096774177},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":130.50306697354821},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",10,99,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":637.74629032257985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":71.776686835451528},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",11,192,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1236.841290322579},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":139.20327143845142},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",12,140,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":901.86344086021393},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":101.50238542387085},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",13,57,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":367.18725806451567},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":41.325971208290277},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",14,136,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":876.09591397849351},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":98.602317268903107},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",15,166,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1069.3523655913964},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":120.35282843116113},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",16,193,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1243.283172043009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":139.92828847719335},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",17,82,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":528.23430107526815},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":59.45139717683864},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",18,207,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1333.4695161290306},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":150.07852701958046},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"61-GRF",19,228,45132,45163,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":1468.7490322580627},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":165.30388483316111},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45170,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"61-GCSF",15,482,45163,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45191},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":89.945185185185167},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":16.366250000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":73.578935185185173},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":35465.046759259254},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":8473.9757146012944},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45170,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"61-GRF",15,3011,45163,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45191},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":89.945185185185167},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":16.366250000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":73.578935185185173},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":221546.17384259254},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":24934.445845931801},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"61-GCSF",15,453,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45191},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45222},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":236.53664277180411},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":193.38359999999994},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":43.153042771804166},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":19548.328375627287},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":4670.8541240783334},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"61-GRF",15,3100,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45191},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45222},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":236.53664277180411},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":193.38359999999994},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":43.153042771804166},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":133774.43259259293},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":15055.964574771595},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"61-GCSF",15,497,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45222},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45252},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":524.27446236559138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":569.96600000000012},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-45.691537634408746},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-22708.694204301148},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-5425.9881427426708},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"61-GRF",15,3218,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45222},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45252},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":524.27446236559138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":569.96600000000012},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":-45.691537634408746},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-147035.36810752735},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-16548.448388545123},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"61-GCSF",15,493,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45252},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45281},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1058.2469713261651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":896.28899999999976},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":161.95797132616531},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":79845.2798637995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":19078.135356320417},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"61-GRF",15,3260,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45252},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45281},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1058.2469713261651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":896.28899999999976},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":161.95797132616531},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":527982.9865232989},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":59423.112377432335},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45292,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"61-GCSF",15,494,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45281},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45309},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1096.7306451612903},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1052.02415},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":44.706495161290377},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":22085.008609677447},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":5276.9654551859976},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45292,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"61-GRF",15,3255,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45281},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45309},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1096.7306451612903},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1052.02415},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":44.706495161290377},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":145519.64175000018},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":16377.857327893971},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45323,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"61-GCSF",15,496,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45309},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45338},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.0252871797587},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":925.59494999999981},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":79.430337179758908},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":39397.447241160422},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":9413.5787668661815},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45323,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"61-GRF",15,3262,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45309},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45338},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.0252871797587},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":925.59494999999981},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":79.430337179758908},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":259101.75988037355},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":29161.229409960357},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45352,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"61-GCSF",15,502,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45338},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45369},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":836.39680465067011},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":667.30650000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":169.09030465067008},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":84883.332934636375},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":20281.921711402494},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45352,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"61-GRF",15,3257,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45338},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45369},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":836.39680465067011},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":667.30650000000003},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":169.09030465067008},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":550727.12224723247},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":61982.905718408176},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45383,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"61-GCSF",15,513,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45369},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":638.60372059489987},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":534.04674999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":104.55697059489989},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":53637.725915183648},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":12816.133864902882},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45383,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"61-GRF",15,3280,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45369},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45399},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":638.60372059489987},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":534.04674999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":104.55697059489989},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":342946.86355127167},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":38597.777830850398},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45383,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"61-GRF",6,1,45385,45413,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":390.40728793309438},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":324.84999999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":65.557287933094415},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":65.557287933094415},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":7.3783023079211505},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45413,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"61-GRF",6,1,45413,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45415},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":7.8516129032258055},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":7.8516129032258055},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":7.8516129032258055},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":0.88367861806451609},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45413,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"61-GCSF",15,514,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45399},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45428},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":305.98651135005963},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":188.04674999999997},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":117.93976135005965},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":60621.037333930661},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":14484.717915324592},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45383,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"61-GRF",15,3264,45399,45413,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.99034647550775},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":142.95625000000001},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":31.034096475507738},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":101295.29089605725},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":11400.521622594915},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45413,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"61-GRF",15,3264,45413,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45428},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":131.99616487455194},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":45.090500000000013},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":86.905664874551917},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":283660.09015053743},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":31925.205630208598},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45444,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"61-GCSF",15,502,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45428},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45461},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":47.684731182795687},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":3.2207499999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":44.463981182795685},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":22320.918553763433},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":5333.3334941339699},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45413,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"61-GRF",15,3249,45428,45444,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.808853046594976},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":3.2207499999999998},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":25.588103046594977},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":83135.746798387074},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":9356.7121492167898},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45444,{"$f":"EDATE(WEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"61-GRF",15,3249,45444,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=WEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45461},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<WEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NDD]]-WEMOCycles[[#This Row],[ADD]]","v":18.875878136200711},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":61327.728064516108},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>WEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=WEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":6902.2763415683203},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]

{"sheet":"NEMO Cycles","index":16,"n_rows":2519,"n_cols":19,"rows_kept":2519,"cut":false,"hidden":false,"merged":[]}
["MonthFlow","MonthBill","RateSched","Cycle","NoOfBills","BegRdDate","EndRdDate","NDD","ADD","HDDDiff","Diff*NoOfBills","BetaCoeff","WNAFactor","Territory","Region","SAPRateCategory","CustClass","Preparer's Notes","Reviewer's Notes"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",1,12,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1029.7152989247279},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":246.03893786671577},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",2,10,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":858.09608243727325},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":205.03244822226316},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",3,15,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1287.1441236559099},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":307.54867233339473},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",4,34,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2917.5266802867291},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":697.11032395569475},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",5,28,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2402.6690308243651},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":574.09085502233688},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",6,43,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3689.813154480275},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":881.6395273557315},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",7,41,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3518.1939379928203},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":840.63303771127892},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",8,23,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1973.6209896057285},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":471.57463091120525},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",9,65,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5577.6245358422766},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1332.7109134447105},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",10,36,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3089.1458967741837},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":738.11681360014734},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",11,23,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1973.6209896057285},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":471.57463091120525},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",12,64,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5491.8149275985488},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1312.2076686224841},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",13,27,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2316.8594225806378},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":553.58761020011048},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",14,25,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2145.2402060931831},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":512.58112055565789},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",15,69,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5920.8629688171859},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1414.7238927336159},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",16,63,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5406.005319354821},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1291.7044238002577},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",17,21,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1802.0017731182738},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":430.5681412667526},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",18,65,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5577.6245358422766},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1332.7109134447105},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GCSF",19,43,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3689.813154480275},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":881.6395273557315},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",1,354,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":30376.601318279474},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3418.8074992089273},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",2,297,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":25485.453648387014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2868.3215459464727},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",3,239,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":20508.496370250832},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2308.1779443811688},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",4,183,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":15703.1583086021},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1767.349639421564},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",5,213,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":18277.446555913921},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2057.0790885070664},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",6,209,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":17934.20812293901},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2018.4484952956659},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",7,216,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":18534.875380645102},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2086.0520334156167},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",8,243,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":20851.73480322574},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2346.8085375925689},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",9,264,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":22653.736576344014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2549.6191519524205},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",10,263,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":22567.926968100288},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2539.9615036495707},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",11,250,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":21452.402060931832},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2414.4120757125193},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",12,269,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":23082.784617562651},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2597.9073934666708},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",13,276,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":23683.451875268744},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2665.5109315866216},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",14,221,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":18963.923421863739},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2134.3402749298671},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",15,281,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":24112.499916487377},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2713.7991731008715},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",16,162,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":13901.156535483828},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1564.5390250617127},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",17,202,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":17333.540865232921},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1950.8449571757158},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",18,295,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":25313.834431899562},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2849.0062493407731},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"60-GRF",19,119,44196,44227,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10211.343381003551},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1149.260148039159},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",1,144,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12356.583587096735},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2952.4672544005894},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",2,109,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9353.2472985662789},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2234.8536856226683},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",3,31,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2660.0978555555471},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":635.60058948901576},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",4,80,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6864.768659498186},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1640.2595857781052},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",5,68,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5835.0533605734581},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1394.2206479113895},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",6,132,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11326.868288172007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2706.4283165338734},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",7,35,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3003.3362885304564},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":717.61356877792105},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",8,61,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5234.3861028673673},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1250.6979341558053},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",9,56,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4805.3380616487302},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1148.1817100446738},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",10,48,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4118.8611956989116},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":984.15575146686308},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",11,102,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8752.5800408601863},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2091.3309718670839},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",12,47,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4033.0515874551843},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":963.65250664463679},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",13,46,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3947.241979211457},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":943.14926182241049},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",14,164,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":14072.775751971281},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3362.5321508451157},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",15,34,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2917.5266802867291},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":697.11032395569475},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",16,51,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4376.2900204300931},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1045.665485933542},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",17,56,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4805.3380616487302},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1148.1817100446738},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",18,122,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10468.772205734735},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2501.3958683116107},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GCSF",19,84,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7208.0070924730953},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1722.2725650670104},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",1,608,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":52172.241812186214},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5871.8501681328471},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",2,321,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":27544.88424623647},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3100.1051052148746},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",3,617,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":52944.528286379762},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5958.7690028584975},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",4,648,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":55604.62614193531},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6258.1561002468507},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",5,761,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":65301.111873476497},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7349.4703584689087},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",6,759,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":65129.492656989038},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7330.1550618632082},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",7,752,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":64528.825399282949},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7262.5515237432583},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",8,624,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":53545.195544085851},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6026.3725409784483},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",9,506,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":43419.661771326028},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4886.7700412421391},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",10,826,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":70878.736409318764},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7977.217498154163},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",11,573,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":49168.905523655754},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5533.8324775330939},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",12,670,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":57492.437523297311},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6470.6243629095525},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",13,388,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":33294.127998566204},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3747.1675415058303},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",14,897,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":76971.218594623409},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8662.9105276565188},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",15,430,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":36898.131544802753},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4152.7887702255339},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",16,464,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":39815.658225089479},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4481.1488125224359},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",17,528,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":45307.473152688028},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5099.2383039048409},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",18,967,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":82977.891171684329},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9338.9459088560252},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44197,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44228},"63-GRF",19,305,44196,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44227},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1254.1213082437273},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1168.3117},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":85.809608243727325},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":26171.930514336833},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2945.5827323692733},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",1,12,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4205.7276842417477},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1004.9115259995021},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",2,10,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3504.7730702014564},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-837.42627166625175},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",3,15,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5257.1596053021849},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1256.1394074993777},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",4,34,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-11916.228438684951},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2847.2493236652558},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",5,27,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9462.8872895439326},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2261.0509334988797},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",6,43,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-15070.524201866263},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3600.9329681648828},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",7,42,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-14720.046894846117},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3517.1903409982574},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",8,24,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8411.4553684834955},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2009.8230519990043},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",9,67,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-23481.979570349758},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5610.7560201638871},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",10,36,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-12617.183052725242},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3014.7345779985062},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",11,23,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8060.9780614633501},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1926.0804248323791},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",12,64,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-22430.547649289321},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5359.5281386640117},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",13,27,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9462.8872895439326},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2261.0509334988797},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",14,25,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8761.9326755036418},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2093.5656791656297},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",15,69,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-24182.934184390051},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5778.241274497138},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",16,63,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-22080.070342269177},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5275.7855114973863},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",17,21,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7360.0234474230583},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1758.5951704991287},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",18,67,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-23481.979570349758},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5610.7560201638871},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GCSF",19,43,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-15070.524201866263},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3600.9329681648828},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",1,365,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-127924.21706235316},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-14397.538027403487},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",2,296,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-103741.28287796311},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-11675.811660579266},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",3,247,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-86567.894833975981},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-9742.9914870374287},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",4,189,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-66240.211026807534},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7455.1635265185187},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",5,217,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-76053.575623371609},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-8559.632197113855},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",6,216,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-75703.098316351461},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-8520.1868874497341},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",7,218,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-76404.052930391757},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-8599.0775067779741},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",8,245,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-85866.940219935685},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-9664.1008677091904},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",9,265,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-92876.486360338589},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-10453.007060991571},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",10,264,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-92526.009053318456},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-10413.561751327454},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",11,252,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-88320.281369076707},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-9940.2180353580243},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",12,271,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-94979.350202459464},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-10689.678918976288},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",13,278,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-97432.691351600486},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-10965.796086625121},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",14,223,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-78156.439465492484},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-8796.3040550985697},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",15,284,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-99535.55519372136},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-11202.467944609836},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",16,162,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-56777.323737263592},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6390.1401655873005},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",17,202,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-70796.416018069416},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7967.9525521520663},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",18,294,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-103040.32826392281},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-11596.921041251027},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"60-GRF",19,121,44227,44255,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-42407.75414943762},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4772.8824693584156},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",1,144,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-50468.732210900969},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-12058.938311994025},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",2,111,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-38902.981079236168},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-9295.4316154953958},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",3,31,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10864.796517624514},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2596.0214421653804},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",4,86,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-30141.048403732526},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7201.8659363297656},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",5,70,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-24533.411491410196},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5861.9839016637625},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",6,136,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-47664.913754739806},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-11388.997294661023},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",7,36,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-12617.183052725242},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3014.7345779985062},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",8,61,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-21379.115728228884},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5108.3002571641355},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",9,54,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-18925.774579087865},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4522.1018669977593},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",10,50,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-17523.865351007284},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4187.1313583312594},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",11,104,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-36449.639930095145},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-8709.2332253290188},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",12,47,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16472.433429946846},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3935.9034768313836},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",13,47,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16472.433429946846},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3935.9034768313836},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",14,163,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-57127.80104428374},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-13650.048228159903},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",15,34,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-11916.228438684951},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2847.2493236652558},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",16,49,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-17173.388043987135},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4103.3887311646331},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",17,56,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-19626.729193128158},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4689.5871213310102},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",18,122,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-42758.231456457768},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-10216.600514328271},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GCSF",19,84,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-29440.093789692233},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7034.3806819965148},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",1,620,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-217295.93035249031},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-24456.09199175387},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",2,327,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-114606.07939558763},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-12898.61626016696},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",3,623,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-218347.36227355074},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-24574.427920746224},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",4,654,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-229212.15879117526},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-25797.232520333921},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",5,780,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-273372.29947571357},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-30767.341538012926},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",6,771,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-270218.00371253229},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-30412.333751035858},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",7,763,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-267414.1852563711},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-30096.771273722901},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",8,636,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-222903.56726481262},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-25087.216946379773},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",9,504,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-176640.56273815341},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-19880.436070716049},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",10,830,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-290896.16482672089},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-32739.60702121889},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",11,574,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-201173.97422956361},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-22641.607747204387},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",12,667,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-233768.36378243714},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-26310.021545967465},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",13,393,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-137737.58165891725},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-15502.006697998824},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",14,906,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-317532.44016025198},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-35737.450555691947},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",15,434,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-152107.15124674322},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-17119.26439422771},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",16,466,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-163322.42507138787},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-18381.514303479522},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",17,530,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-185752.97272067718},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-20906.014121983142},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",18,960,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-336458.21473933983},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-37867.497277554379},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44228,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44256},"63-GRF",19,306,44227,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44255},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1010.3047929798543},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1360.7820999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-350.47730702014564},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-107246.05594816456},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-12070.264757220457},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",1,12,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1620.2780025213233},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":387.14728158884196},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",2,10,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1350.2316687677694},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":322.62273465736831},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",3,15,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2025.3475031516541},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":483.93410198605244},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",4,34,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4590.787673810416},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1096.9172978350523},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",5,27,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3645.6255056729774},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":871.0813835748944},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",6,44,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5941.0193425781854},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1419.5400324924206},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",7,41,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5535.949841947855},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1322.7532120952101},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",8,24,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3240.5560050426466},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":774.29456317768393},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",9,67,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9046.5521807440546},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2161.5723222043675},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",10,34,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4590.787673810416},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1096.9172978350523},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",11,23,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3105.5328381658696},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":742.0322897119471},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",12,64,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8641.4826801137242},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2064.7855018071573},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",13,27,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3645.6255056729774},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":871.0813835748944},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",14,25,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3375.5791719194235},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":806.55683664342075},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",15,69,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9316.5985144976094},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2226.0968691358416},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",16,64,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8641.4826801137242},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2064.7855018071573},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",17,21,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2835.4865044123158},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":677.50774278047345},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",18,67,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9046.5521807440546},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2161.5723222043675},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GCSF",19,43,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5805.996175701408},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1387.2777590266837},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",1,347,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":46853.0389062416},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5273.1877109963361},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",2,282,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":38076.533059251095},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4285.414796832757},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",3,237,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":32000.490549796134},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3601.5720101041256},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",4,181,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":24439.193204696625},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2750.5676532862731},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",5,211,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":28489.888210999936},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3206.4628444386944},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",6,202,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":27274.679709108943},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3069.6942870929679},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",7,211,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":28489.888210999936},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3206.4628444386944},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",8,243,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":32810.629551056794},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3692.7510483346095},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",9,264,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":35646.116055469116},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4011.8776821413048},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",10,257,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":34700.953887331671},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3905.5021375390725},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",11,245,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":33080.675884810349},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3723.1440610781046},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",12,263,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":35511.092888592335},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3996.6811757695573},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",13,275,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":37131.370891113656},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4179.0392522305256},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",14,221,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":29840.119879767703},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3358.4279081561676},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",15,279,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":37671.463558620766},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4239.8252777175148},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",16,157,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":21198.637199653978},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2385.8515003643361},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",17,198,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":26734.587041601833},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3008.9082616059782},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",18,293,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":39561.787894895642},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4452.5763669219778},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"60-GRF",19,121,44255,44286,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":16337.80319209001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1838.7772709814312},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",1,142,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":19173.289696502325},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4581.2428321346297},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",2,108,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":14582.50202269191},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3484.3255342995776},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",3,31,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4185.7181731800847},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1000.1304774378417},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",4,78,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10531.8070163886},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2516.4573303274724},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",5,66,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8911.529013867279},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2129.3100487386309},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",6,131,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":17688.034860857781},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4226.3578240115248},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",7,35,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4725.8108406871925},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1129.1795713007889},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",8,61,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8236.4131794833938},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1967.9986814099468},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",9,54,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7291.2510113459548},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1742.1627671497888},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",10,49,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6616.1351769620705},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1580.8513998211049},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",11,104,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":14042.409355184802},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3355.2764404366303},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",12,47,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6346.0888432085158},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1516.326852889631},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",13,45,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6076.0425094549628},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1451.8023059581576},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",14,164,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":22143.79936779142},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5291.0128483808403},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",15,33,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4455.7645069336395},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1064.6550243693155},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",16,50,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6751.158343838847},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1613.1136732868415},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",17,56,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7561.2973450995087},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1806.6873140812625},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",18,122,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":16472.826358966788},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3935.9973628198936},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GCSF",19,83,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11206.922850772486},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2677.7686976561567},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",1,612,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":82634.178128587489},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9300.261899509389},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",2,314,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":42397.274399307957},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4771.7030007286721},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",3,604,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":81553.99279357327},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9178.6898485354086},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",4,645,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":87089.942635521133},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9801.7466097770521},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",5,760,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":102617.60682635047},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":11549.344842527998},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",6,757,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":102212.53732572014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":11503.755323412755},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",7,739,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":99782.120321938157},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":11230.218208721302},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",8,618,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":83444.317129848147},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9391.4409377398715},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",9,498,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":67241.537104634917},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7567.8601731301878},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",10,834,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":112609.32117523196},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":12673.886314037303},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",11,575,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":77638.320954146737},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8737.9911637547357},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",12,667,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":90060.452306810213},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":10136.069749955492},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",13,380,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":51308.803413175236},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5774.6724212639992},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",14,893,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":120575.68802096181},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":13570.480189970398},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",15,417,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":56304.660587615981},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6336.9431570186516},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",16,459,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":61975.633596440617},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6975.1964246320413},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",17,524,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":70752.139443431122},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7962.9693387956204},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",18,938,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":126651.73053041677},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":14254.322976699028},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44256,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44287},"63-GRF",19,304,44255,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44286},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":744.6029668767768},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":609.57979999999986},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.02316687677694},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":41047.04273054019},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4619.7379370111994},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",1,12,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-383.27019211469405},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-91.578119779654457},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",2,10,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-319.39182676224505},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-76.315099816378719},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",3,15,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-479.08774014336757},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-114.47264972456807},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",4,34,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1085.9322109916332},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-259.47133937568765},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",5,27,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-862.35793225806162},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-206.05076950422253},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",6,42,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1341.4456724014292},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-320.5234192287906},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",7,41,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1309.5064897252046},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-312.89190924715274},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",8,24,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-766.54038422938811},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-183.15623955930891},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",9,68,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2171.8644219832663},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-518.9426787513753},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",10,34,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1085.9322109916332},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-259.47133937568765},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",11,23,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-734.60120155316361},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-175.52472957767105},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",12,64,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2044.1076912783683},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-488.41663882482379},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",13,27,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-862.35793225806162},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-206.05076950422253},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",14,25,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-798.47956690561261},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-190.78774954094681},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",15,69,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2203.8036046594907},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-526.5741887330131},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",16,64,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2044.1076912783683},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-488.41663882482379},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",17,21,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-670.7228362007146},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-160.2617096143953},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",18,67,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2139.9252393070419},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-511.31116876973744},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GCSF",19,43,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1373.3848550776538},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-328.15492921042852},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",1,343,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10955.139657945005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1232.9724851385997},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",2,282,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9006.8495146953101},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1013.697495070219},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",3,234,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7473.7687462365338},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-841.15324059018167},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",4,182,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5812.9312470728601},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-654.23029823680804},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",5,210,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6707.2283620071457},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-754.8811133501631},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",6,202,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6451.7149005973497},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-726.12373760349021},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",7,213,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6803.0459100358194},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-765.66512925516543},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",8,244,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7793.1605729987787},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-877.09996027352281},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",9,264,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8431.9442265232683},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-948.99339964020498},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",10,258,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8240.3091304659229},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-927.42536783020046},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",11,243,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7761.2213903225547},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-873.50528830518874},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",12,260,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8304.1874958183707},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-934.6147117668686},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",13,274,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8751.3360532855149},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-984.94011932354624},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",14,214,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6834.9850927120442},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-769.25980122349961},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",15,274,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8751.3360532855149},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-984.94011932354624},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",16,152,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4854.7557667861247},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-546.39013918678472},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",17,194,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6196.2014391875537},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-697.36636185681732},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",18,291,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9294.3021587813309},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1046.0495427852261},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"60-GRF",19,121,44286,44316,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3864.6411038231649},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-434.95530816842728},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",1,142,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4535.3639400238799},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1083.6744173925779},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",2,106,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3385.5533636797973},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-808.94005805361439},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",3,31,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-990.11466296295964},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-236.57680943077403},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",4,78,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2491.2562487455116},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-595.25777856775403},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",5,67,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2139.9252393070419},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-511.31116876973744},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",6,131,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4184.0329305854102},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-999.72780759456123},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",7,35,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1117.8713936678578},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-267.10284935732557},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",8,61,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1948.2901432496947},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-465.52210887991015},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",9,54,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1724.7158645161232},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-412.10153900844506},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",10,49,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1565.0199511350006},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-373.94398910025569},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",11,101,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3225.8574502986748},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-770.78250814542503},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",12,47,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1501.1415857825518},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-358.68096913698002},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",13,44,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1405.3240377538782},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-335.78643919206638},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",14,164,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5238.0259589008183},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1251.567636988611},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",15,33,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1053.9930283154085},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-251.83982939404976},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",16,50,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1596.9591338112252},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-381.57549908189361},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",17,56,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1788.5942298685723},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-427.36455897172084},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",18,123,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3928.5194691756142},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-938.67572774145822},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GCSF",19,85,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2714.8305274790828},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-648.67834843921912},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",1,592,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-18907.996144324905},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2128.0458052537929},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",2,312,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9965.0249949820463},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1121.5376541202425},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",3,605,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-19323.205519115825},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2174.7765408421365},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",4,643,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20536.894460812357},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2311.3740756388329},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",5,759,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-24241.839651254399},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2728.3560239655894},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",6,748,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-23890.50864181593},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2688.8146323139144},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",7,745,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-23794.691093787256},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2678.030616408912},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",8,617,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-19706.47571123052},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2217.9126044621457},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",9,497,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-15873.773790083578},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1786.5519682620527},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",10,813,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-25966.555515770524},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2922.4683102556314},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",11,570,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-18205.334125447967},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2048.9630219504425},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",12,656,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20952.103835603273},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2358.104811227176},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",13,377,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-12041.071868936639},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1355.1913320619594},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",14,894,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-28553.629312544708},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3213.6367396906944},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",15,408,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-13031.186531899599},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1466.6261630803169},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",16,459,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-14660.084848387047},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1649.9544334653565},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",17,520,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16608.374991636741},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1869.2294235337372},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",18,933,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-29799.257436917462},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3353.8289464557247},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44287,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44317},"63-GRF",19,303,44286,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":431.05151732377544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":462.99069999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-31.939182676224505},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9677.5723508960255},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1089.1856064052354},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",1,12,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-897.91337849462423},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-214.54634516145131},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",2,10,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-748.26114874552013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-178.78862096787608},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",3,15,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1122.3917231182802},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-268.18293145181411},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",4,31,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2319.6095611111127},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-554.244725000416},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",5,23,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1721.0006421146963},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-411.21382822611503},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",6,43,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3217.5229396057366},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-768.7910701618672},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",7,38,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2843.3923652329768},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-679.39675967792925},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",8,21,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1571.3484123655924},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-375.45610403253983},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",9,67,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5013.3496965949853},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1197.8837604847699},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",10,32,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2394.4356759856646},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-572.12358709720354},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",11,23,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1721.0006421146963},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-411.21382822611503},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",12,62,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4639.2191222222255},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1108.489450000832},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",13,27,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2020.3051016129045},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-482.72927661326548},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",14,24,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1795.8267569892485},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-429.09269032290263},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",15,67,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5013.3496965949853},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1197.8837604847699},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",16,64,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4788.8713519713292},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1144.2471741944071},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",17,21,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1571.3484123655924},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-375.45610403253983},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",18,67,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5013.3496965949853},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1197.8837604847699},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GCSF",19,43,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3217.5229396057366},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-768.7910701618672},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",1,332,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-24842.270138351269},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2795.9329141690755},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",2,273,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20427.529360752702},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2299.0653179763785},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",3,233,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-17434.48476577062},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1962.2059307270924},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",4,175,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-13094.570103046603},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1473.7598192156272},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",5,209,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-15638.658008781373},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1760.0902983775209},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",6,195,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-14591.092400537644},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1642.1895128402705},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",7,205,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-15339.353549283163},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1726.4043596525919},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",8,242,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-18107.91979964159},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2037.9992928581819},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",9,260,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-19454.789867383526},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2189.5860171203608},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",10,249,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-18631.702603763453},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2096.949685626807},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",11,231,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-17284.832536021517},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1945.3629613646281},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",12,242,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-18107.91979964159},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2037.9992928581819},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",13,245,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-18332.398144265244},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2063.2637469018782},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",14,195,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-14591.092400537644},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1642.1895128402705},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",15,267,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-19978.57267150539},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2248.5364098889859},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",16,147,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10999.438886559146},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1237.9582481411269},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",17,189,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-14142.135711290332},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1591.6606047528776},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",18,280,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20951.312164874565},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2358.0157107450036},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"60-GRF",19,115,44316,44346,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8605.0032105734826},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-968.47073834169805},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",1,139,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10400.829967562731},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2485.161831453478},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",2,105,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7856.7420618279621},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1877.2805201626991},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",3,31,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2319.6095611111127},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-554.244725000416},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",4,79,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5911.2630750896096},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1412.4301056462214},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",5,67,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5013.3496965949853},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1197.8837604847699},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",6,130,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9727.3949336917631},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2324.2520725823897},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",7,37,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2768.5662503584249},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-661.5178975811416},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",8,61,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4564.3930073476731},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1090.6105879040442},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",9,53,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3965.7840883512572},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-947.57969112974342},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",10,47,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3516.827399103945},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-840.30651854901771},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",11,102,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7632.263717204306},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1823.6439338723362},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",12,47,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3516.827399103945},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-840.30651854901771},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",13,44,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3292.3490544802889},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-786.66993225865485},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",14,162,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-12121.830609677427},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2896.3756596795929},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",15,33,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2469.2617908602165},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-590.00244919399108},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",16,50,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3741.3057437276011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-893.94310483938057},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",17,55,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4115.4363181003609},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-983.33741532331851},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",18,121,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9053.9598998207948},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2163.3423137113009},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GCSF",19,83,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6210.5675345878171},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1483.9455540333715},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",1,579,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-43324.320512365615},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4876.0396304334181},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",2,305,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-22821.965036738366},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2568.5528277758076},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",3,595,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-44521.538350358453},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5010.7833853331331},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",4,633,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-47364.930715591428},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5330.7998032199548},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",5,752,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-56269.23838566312},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6332.9564802865816},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",6,742,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-55520.977236917599},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6248.7416334742602},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",7,733,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-54847.542203046629},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6172.9482713431707},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",8,612,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-45793.582303225834},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5153.9486249140791},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",9,491,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-36739.622403405039},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4134.9489784849884},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",10,802,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-60010.544129390721},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6754.0307143481896},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",11,573,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-42875.363823118307},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4825.5107223460254},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",12,649,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-48562.148553584258},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5465.5435581196689},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",13,367,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-27461.18415896059},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3090.6848780122014},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",14,878,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-65697.328859856672},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7394.063550121833},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",15,403,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-30154.924294444463},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3393.8583265365592},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",16,452,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-33821.403923297512},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3806.5110759169347},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",17,515,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-38535.449160394288},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4337.06461083456},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",18,926,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-69288.98237383517},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7798.2948148209771},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44317,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44348},"63-GRF",19,306,44316,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44346},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":157.008835125448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":231.83495000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-74.826114874552019},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-22896.791151612917},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2576.9743124570396},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",1,12,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-60.104068817204393},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-14.361194078300237},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",2,10,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-50.086724014336994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-11.967661731916865},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",3,15,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-75.130086021505491},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-17.951492597875298},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",4,31,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-155.26884444444468},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-37.099751368942279},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",5,24,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-120.20813763440879},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-28.722388156600474},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",6,41,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-205.35556845878168},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-49.067413100859142},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",7,39,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-195.33822365591428},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-46.673880754475775},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",8,22,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-110.19079283154139},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-26.328855810217103},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",9,65,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-325.56370609319049},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-77.789801257459629},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",10,31,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-155.26884444444468},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-37.099751368942279},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",11,22,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-110.19079283154139},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-26.328855810217103},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",12,59,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-295.51167168458824},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-70.6092042183095},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",13,27,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-135.23415483870988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-32.312686676175531},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",14,24,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-120.20813763440879},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-28.722388156600474},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",15,67,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-335.58105089605783},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-80.183333603842982},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",16,62,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-310.53768888888936},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-74.199502737884558},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",17,21,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-105.18212043010769},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-25.132089637025416},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",18,67,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-335.58105089605783},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-80.183333603842982},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GCSF",19,43,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-215.37291326164907},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-51.460945447242516},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",1,318,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1592.7578236559164},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-179.2607518821319},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",2,266,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1332.3068587813641},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-149.94767295800972},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",3,226,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1131.9599627240161},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-127.39915070868494},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",4,175,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-876.51767025089737},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-98.649784840795846},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",5,203,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1016.760497491041},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-114.43375041532319},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",6,194,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-971.68244587813774},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-109.36033290922512},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",7,200,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1001.7344802867399},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-112.74261124662384},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",8,237,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1187.0553591397868},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-133.59999432724925},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",9,260,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1302.254824372762},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-146.56539462061099},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",10,247,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1237.1420831541238},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-139.23712488958046},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",11,227,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1136.9686351254497},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-127.96286376491805},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",12,232,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1162.0119971326183},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-130.78142904608364},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",13,233,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1167.0206695340519},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-131.34514210231674},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",14,196,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-981.69979068100508},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-110.48775902169136},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",15,262,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1312.2721691756292},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-147.69282073307721},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",16,148,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-741.28351541218751},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-83.429532322501643},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",17,185,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-926.60439426523442},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-104.28691540312705},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",18,273,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1367.3675655913999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-153.89366435164152},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"60-GRF",19,113,44346,44377,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-565.97998136200806},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-63.699575354342471},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",1,135,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-676.17077419354939},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-161.56343338087765},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",2,101,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-505.87591254480367},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-120.87338349236033},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",3,31,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-155.26884444444468},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-37.099751368942279},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",4,78,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-390.67644731182855},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-93.34776150895155},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",5,64,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-320.55503369175676},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-76.593035084267939},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",6,128,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-641.11006738351352},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-153.18607016853588},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",7,37,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-185.32087885304688},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-44.280348408092401},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",8,60,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-300.52034408602196},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-71.805970391501191},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",9,53,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-265.4596372759861},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-63.428607179159386},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",10,47,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-235.40760286738387},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-56.248010140009264},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",11,102,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-510.88458494623734},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-122.07014966555202},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",12,47,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-235.40760286738387},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-56.248010140009264},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",13,42,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-210.36424086021538},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-50.264179274050832},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",14,160,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-801.3875842293919},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-191.48258771066983},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",15,33,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-165.28618924731208},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-39.493283715325653},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",16,50,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-250.43362007168497},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-59.838308659584321},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",17,54,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-270.46830967741977},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-64.625373352351062},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",18,121,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-606.04936057347766},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-144.80870695619407},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GCSF",19,83,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-415.71980931899702},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-99.331592374909974},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",1,571,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2859.9519412186423},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-321.88015510911106},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",2,296,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1482.567030824375},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-166.85906464500329},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",3,588,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2945.0993720430151},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-331.46327706507407},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",4,627,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3140.4375956989297},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-353.44808625816574},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",5,740,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3706.4175770609377},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-417.14766161250822},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",6,734,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3676.3655426523355},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-413.76538327510951},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",7,711,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3561.1660774193601},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-400.79998298174769},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",8,610,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3055.2901648745565},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-343.86496430220268},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",9,485,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2429.2061146953442},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-273.4008322730628},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",10,798,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3996.9205763440923},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-449.8430188740291},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",11,571,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2859.9519412186423},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-321.88015510911106},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",12,643,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3220.5763541218689},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-362.46749515789566},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",13,354,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1773.0700301075296},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-199.5544219065242},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",14,864,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4327.4929548387163},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-487.04808058541494},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",15,394,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1973.4169261648776},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-222.10294415584895},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",16,442,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2213.8332014336952},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-249.16117085503868},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",17,504,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2524.3708903225843},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-284.11138034149201},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",18,915,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4582.9352473118352},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-515.79744645330402},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44348,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44378},"63-GRF",19,305,44346,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44377},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":28.0737275985663},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":33.0824},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-5.0086724014336994},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1527.6450824372782},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-171.93248215110134},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",1,12,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":23.263440860215042},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5.55853864301075},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",2,10,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":19.386200716845867},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4.6321155358422912},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",3,15,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":29.079301075268802},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6.9481733037634372},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",4,31,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":60.097222222222186},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":14.359558161111103},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",5,23,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":44.588261648745494},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":10.65386573243727},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",6,41,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":79.483422939068049},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":18.991673696953395},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",7,43,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":83.360663082437227},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":19.918096804121852},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",8,21,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":40.711021505376323},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9.7274426252688126},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",9,64,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":124.07168458781355},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":29.645539429390666},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",10,31,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":60.097222222222186},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":14.359558161111103},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",11,21,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":40.711021505376323},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9.7274426252688126},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",12,59,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":114.37858422939061},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":27.329481661469519},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",13,27,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":52.342741935483843},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":12.506711946774187},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",14,25,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":48.465501792114665},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":11.580288839605728},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",15,67,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":129.8875448028673},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":31.03517409014335},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",16,61,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":118.25582437275979},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":28.255904768637979},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",17,21,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":40.711021505376323},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9.7274426252688126},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",18,67,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":129.8875448028673},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":31.03517409014335},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GCSF",19,43,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":83.360663082437227},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":19.918096804121852},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",1,331,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":641.68324372759821},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":72.219780705107496},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",2,273,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":529.24327956989214},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":59.564955083064483},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",3,236,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":457.51433691756245},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":51.492049082795667},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",4,173,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":335.38127240143348},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":37.746290217473096},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",5,204,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":395.47849462365571},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":44.51007632580643},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",6,194,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":376.0922939068098},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":42.328209839247286},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",7,200,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":387.72401433691732},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":43.637329731182774},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",8,239,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":463.33019713261621},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":52.146609028763415},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",9,259,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":502.10259856630796},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":56.510342001881689},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",10,251,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":486.59363799283125},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":54.764848812634376},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",11,229,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":443.94399641577036},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":49.964742542204277},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",12,236,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":457.51433691756245},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":51.492049082795667},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",13,239,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":463.33019713261621},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":52.146609028763415},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",14,190,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":368.33781362007147},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":41.455463244623637},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",15,262,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":507.91845878136172},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":57.16490194784943},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",16,148,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":286.91577060931883},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":32.291624001075249},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",17,191,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":370.27643369175604},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":41.673649893279546},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",18,277,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":536.99775985663052},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":60.437701677688139},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"60-GRF",19,116,44377,44408,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":224.87992831541206},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":25.309651244086009},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",1,134,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":259.77508960573459},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":62.0703481802867},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",2,103,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":199.67786738351242},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":47.710790019175597},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",3,31,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":60.097222222222186},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":14.359558161111103},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",4,79,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":153.15098566308234},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":36.593712733154099},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",5,64,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":124.07168458781355},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":29.645539429390666},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",6,128,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":248.1433691756271},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":59.291078858781333},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",7,39,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":75.606182795698885},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":18.065250589784938},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",8,61,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":118.25582437275979},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":28.255904768637979},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",9,53,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":102.74686379928309},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":24.550212339964144},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",10,47,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":91.11514336917557},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":21.77094301845877},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",11,102,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":197.73924731182785},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":47.247578465591374},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",12,47,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":91.11514336917557},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":21.77094301845877},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",13,43,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":83.360663082437227},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":19.918096804121852},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",14,161,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":312.11783154121844},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":74.577060127060889},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",15,34,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":65.913082437275946},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":15.74919282186379},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",16,50,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":96.93100358422933},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":23.160577679211457},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",17,55,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":106.62410394265227},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":25.476635447132601},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",18,121,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":234.57302867383498},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":56.048597983691721},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GCSF",19,83,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":160.90546594982069},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":38.44655894749102},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",1,578,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1120.5224014336911},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":126.11188292311822},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",2,303,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":587.40188172042974},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":66.110554542741895},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",3,585,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1134.0927419354832},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":127.63918946370961},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",4,625,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1211.6375448028666},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":136.36665540994616},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",5,747,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1448.1491935483864},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":162.98542654596767},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",6,736,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1426.8243727598558},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":160.5853734107526},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",7,719,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1393.8678315412178},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":156.87620038360205},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",8,609,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1180.6196236559133},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":132.87566903145154},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",9,485,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":940.23073476702461},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":105.82052459811823},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",10,797,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1545.0801971326157},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":173.89475897876335},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",11,570,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1105.0134408602144},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":124.36638973387089},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",12,647,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1254.2871863799276},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":141.16676168037625},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",13,357,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":692.08736559139743},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":77.892633570161252},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",14,867,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1680.7836021505366},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":189.16782438467732},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",15,395,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":765.7549283154118},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":86.183726219085983},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",16,440,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":852.99283154121815},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":96.002125408602097},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",17,504,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":977.06451612903174},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":109.9660709225806},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",18,920,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1783.5304659498197},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":200.73171676344074},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44378,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44409},"63-GRF",19,306,44377,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44408},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":593.21774193548356},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":66.765114488709642},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",1,12,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":77.302580645161186},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":18.47058585625804},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",2,10,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":64.418817204300993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":15.392154880215035},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",3,15,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":96.628225806451482},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":23.08823232032255},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",4,32,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":206.14021505376317},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":49.25489561668811},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",5,23,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":148.16327956989227},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":35.401956224494576},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",6,41,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":264.11715053763407},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":63.107835008881644},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",7,38,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":244.79150537634376},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":58.49018854481713},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",8,22,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":141.72139784946219},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":33.862740736473079},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",9,63,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":405.83854838709624},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":96.970575745354708},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",10,32,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":206.14021505376317},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":49.25489561668811},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",11,21,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":135.27951612903209},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":32.323525248451574},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",12,59,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":380.07102150537582},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":90.81371379326869},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",13,26,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":167.48892473118258},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":40.01960268855909},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",14,23,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":148.16327956989227},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":35.401956224494576},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",15,67,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":431.60607526881665},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":103.12743769744073},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",16,59,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":380.07102150537582},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":90.81371379326869},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",17,21,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":135.27951612903209},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":32.323525248451574},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",18,67,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":431.60607526881665},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":103.12743769744073},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GCSF",19,43,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":277.00091397849428},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":66.186265984924646},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",1,337,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2170.9141397849435},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":244.33074205603197},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",2,277,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1784.4012365591375},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":200.82971973151589},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",3,230,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1481.6327956989228},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":166.75391891064496},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",4,173,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1114.4455376344072},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":125.42794770235469},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",5,203,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1307.7019892473102},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":147.17845886461274},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",6,191,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1230.3994086021489},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":138.4782543997095},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",7,202,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1301.2601075268801},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":146.45344182587078},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",8,239,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1539.6097311827937},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":173.27907225932236},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",9,256,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1649.1217204301054},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":185.60436191793525},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",10,244,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1571.8191397849441},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":176.90415745303204},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",11,223,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1436.539623655912},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":161.6787996394514},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",12,240,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1546.0516129032237},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":174.00408929806429},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",13,246,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1584.7029032258044},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":178.35419153051592},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",14,195,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1256.1669354838693},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":141.37832255467725},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",15,264,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1700.6567741935462},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":191.40449822787073},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",16,147,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":946.9566129032246},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":106.57750469506439},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",17,189,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1217.5156451612888},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":137.02822032222565},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",18,277,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1784.4012365591375},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":200.82971973151589},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"60-GRF",19,111,44408,44439,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":715.04887096774098},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":80.476891300354737},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",1,133,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":856.77026881720315},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":204.71565990685994},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",2,103,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":663.51381720430015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":158.53919526621485},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",3,32,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":206.14021505376317},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":49.25489561668811},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",4,76,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":489.58301075268753},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":116.98037708963426},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",5,64,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":412.28043010752634},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":98.50979123337622},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",6,127,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":818.11897849462264},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":195.48036697873096},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",7,40,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":257.67526881720397},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":61.568619520860139},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",8,61,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":392.95478494623603},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":93.892144769311699},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",9,54,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":347.86161290322536},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":83.117636353161188},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",10,47,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":302.76844086021464},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":72.343127937010649},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",11,99,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":637.74629032257985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":152.38233331412886},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",12,48,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":309.21032258064474},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":73.882343425032161},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",13,41,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":264.11715053763407},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":63.107835008881644},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",14,161,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1037.1429569892459},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":247.81369357146204},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",15,32,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":206.14021505376317},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":49.25489561668811},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",16,50,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":322.09408602150495},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":76.96077440107517},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",17,56,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":360.74537634408557},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":86.196067329204197},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",18,125,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":805.23521505376243},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":192.40193600268793},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GCSF",19,83,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":534.6761827956982},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":127.75488550578477},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",1,579,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3729.8495161290275},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":419.78486543158016},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",2,304,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1958.3320430107501},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":220.40517977754811},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",3,587,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3781.3845698924683},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":425.58500174151561},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",4,634,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4084.1530107526828},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":459.66080256238649},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",5,746,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4805.6437634408539},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":540.86271090148318},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",6,727,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4683.2480107526817},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":527.08738716538642},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",7,708,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4560.8522580645104},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":513.31206342928965},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",8,613,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3948.8734946236509},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":444.43544474880593},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",9,483,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3111.428870967738},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":350.18322971235443},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",10,801,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5159.9472580645097},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":580.73864803228957},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",11,575,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3704.0819892473069},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":416.88479727661235},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",12,647,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4167.8974731182743},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":469.08602406603171},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",13,353,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2273.9842473118251},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":255.93101467590293},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",14,863,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5559.3439247311753},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":625.68970443428952},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",15,391,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2518.7757526881687},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":283.4816621480964},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",16,440,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2834.4279569892437},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":319.00749704645125},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",17,498,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3208.0570967741892},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":361.05848529348339},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",18,919,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5920.0893010752607},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":666.29065860383787},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44409,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44440},"63-GRF",19,303,44408,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1951.8901612903201},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":219.68016273880619},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",1,12,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":615.01299999999981},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":146.95046820439995},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",2,10,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":512.51083333333315},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":122.45872350366663},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",3,15,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":768.76624999999979},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":183.68808525549994},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",4,30,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1537.5324999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":367.37617051099988},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",5,23,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1178.7749166666663},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":281.65506405843325},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",6,41,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2101.2944166666662},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":502.08076636503324},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",7,40,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2050.0433333333326},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":489.83489401466653},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",8,22,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1127.523833333333},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":269.4091917080666},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",9,65,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3331.3204166666656},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":795.98170277383304},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",10,31,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1588.7835833333329},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":379.62204286136659},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",11,21,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1076.2727499999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":257.16331935769995},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",12,59,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3023.813916666666},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":722.50646867163323},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",13,28,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1435.0303333333329},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":342.88442581026658},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",14,23,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1178.7749166666663},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":281.65506405843325},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",15,67,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3433.8225833333322},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":820.47344747456646},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",16,62,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3177.5671666666658},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":759.24408572273319},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",17,21,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1076.2727499999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":257.16331935769995},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",18,67,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3433.8225833333322},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":820.47344747456646},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GCSF",19,43,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2203.7965833333328},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":526.57251106576655},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",1,335,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":17169.112916666661},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1932.3390190772495},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",2,278,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":14247.801166666663},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1603.5529770252997},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",3,228,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11685.246999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1315.1441682077998},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",4,174,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8917.6884999999984},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1003.6626546848998},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",5,201,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10301.467749999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1159.4034114463498},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",6,197,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10096.463416666664},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1136.3307067409498},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",7,202,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10352.718833333331},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1165.1715876226997},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",8,236,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12095.255666666664},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1361.2895776185999},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",9,260,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":13325.281666666662},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1499.7258058509997},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",10,245,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12556.515416666663},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1413.2031632057497},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",11,225,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11531.493749999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1297.8396396787496},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",12,242,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12402.762166666664},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1395.8986346766997},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",13,245,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12556.515416666663},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1413.2031632057497},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",14,195,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9993.9612499999967},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1124.7943543882498},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",15,265,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":13581.537083333329},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1528.5666867327495},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",16,148,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7585.1603333333314},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":853.69007409979986},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",17,190,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9737.7058333333316},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1095.9534735064999},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",18,277,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":14196.55008333333},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1597.7848008489498},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"60-GRF",19,112,44439,44469,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5740.1213333333317},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":646.03573175119982},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",1,137,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7021.3984166666651},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1677.6845120002331},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",2,100,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5125.1083333333318},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1224.5872350366662},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",3,33,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1691.2857499999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":404.1137875620999},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",4,76,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3895.0823333333324},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":930.68629862786645},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",5,64,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3280.0693333333325},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":783.7358304234665},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",6,127,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6508.8875833333313},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1555.2257884965663},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",7,36,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1845.0389999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":440.85140461319992},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",8,61,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3126.3160833333327},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":746.99821337236654},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",9,53,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2716.3074166666661},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":649.0312345694332},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",10,47,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2408.8009166666661},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":575.55600046723328},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",11,100,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5125.1083333333318},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1224.5872350366662},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",12,48,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2460.0519999999992},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":587.80187281759981},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",13,40,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2050.0433333333326},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":489.83489401466653},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",14,161,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8251.4244166666649},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1971.585448409033},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",15,32,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1640.0346666666662},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":391.86791521173325},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",16,49,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2511.3030833333328},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":600.04774516796658},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",17,56,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2870.0606666666658},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":685.76885162053316},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",18,121,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6201.3810833333318},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1481.7505543943664},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GCSF",19,83,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4253.8399166666659},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1016.4074050804331},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",1,573,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":29366.870749999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3305.1649490485493},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",2,318,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":16297.844499999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1834.2800240792997},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",3,587,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":30084.385916666659},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3385.9194155174491},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",4,625,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":32031.927083333325},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3605.110110218749},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",5,748,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":38335.81033333332},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4314.5957799097987},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",6,729,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":37362.039749999989},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4205.000432559149},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",7,706,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":36183.26483333332},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4072.3323805030986},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",8,603,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":30904.403249999992},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3478.2102343390493},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",9,485,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":24856.77541666666},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2797.5654455297495},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",10,801,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":41052.11774999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4620.3091172563491},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",11,565,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":28956.862083333326},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3259.0195396377494},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",12,647,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":33159.450916666661},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3732.0099860984496},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",13,345,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":17681.623749999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1990.0207808407495},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",14,862,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":44178.433833333322},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4972.1678640136988},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",15,386,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":19782.918166666663},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2226.5160040710998},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",16,439,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":22499.225583333326},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2532.2293414176493},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",17,500,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":25625.541666666661},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2884.0880881749995},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",18,921,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":47202.247749999988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5312.4902584183492},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44440,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44470},"63-GRF",19,304,44439,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":93.803333333333313},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.552249999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":51.25108333333332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":15580.329333333329},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1753.5255576103996},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",1,12,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1106.3465118279573},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":264.34910792035794},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",2,10,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":921.95542652329777},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":220.29092326696494},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",3,16,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1475.1286824372764},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":352.46547722714394},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",4,30,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2765.8662795698933},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":660.87276980089484},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",5,24,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2212.6930236559147},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":528.69821584071587},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",6,42,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3872.2127913978507},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":925.22187772125278},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",7,40,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3687.8217060931911},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":881.16369306785975},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",8,22,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2028.3019383512551},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":484.6400311873229},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",9,65,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5992.7102724014358},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1431.8910012352721},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",10,31,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2858.0618222222229},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":682.90186212759124},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",11,21,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1936.1063956989253},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":462.61093886062639},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",12,61,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5623.9281017921166},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1343.7746319284863},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",13,27,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2489.2796516129038},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":594.7854928208053},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",14,23,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2120.4974810035847},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":506.6691235140193},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",15,67,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6177.1013577060949},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1475.9491858886652},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",16,61,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5623.9281017921166},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1343.7746319284863},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",17,21,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1936.1063956989253},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":462.61093886062639},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",18,67,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6177.1013577060949},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1475.9491858886652},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GCSF",19,null,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":0},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":0},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",1,339,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":31254.288959139794},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3517.5889611998905},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",2,282,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":25999.143027956998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2926.1359500246876},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",3,228,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":21020.58372473119},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2365.8120447008114},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",4,176,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":16226.415506810041},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1826.2408766111525},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",5,207,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":19084.477329032263},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2147.9083037415257},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",6,192,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":17701.544189247317},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1992.2627744848937},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",7,205,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":18900.086243727605},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2127.1555665073083},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",8,243,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":22403.516864516136},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2521.4575739574434},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",9,264,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":24339.623260215063},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2739.361314916729},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",10,247,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":22772.299035125456},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2562.9630484258787},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",11,230,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":21204.974810035848},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2386.5647819350288},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",12,255,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":23509.863376344092},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2645.9739973627493},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",13,251,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":23141.081205734776},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2604.4685228943144},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",14,195,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":17978.130817204306},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2023.3918803362201},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",15,267,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":24616.209888172052},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2770.4904207680552},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",16,149,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":13737.135855197137},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1546.0789239492144},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",17,189,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":17424.957561290328},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1961.1336686335671},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",18,284,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":26183.534113261656},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2946.8886872589051},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"60-GRF",19,2,44469,44500,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":184.39108530465955},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":20.752737234217641},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",1,136,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12538.59380071685},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2995.9565564307231},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",2,101,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9311.7498078853077},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2224.9383249963462},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",3,31,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2858.0618222222229},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":682.90186212759124},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",4,77,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7099.0567842293931},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1696.2401091556301},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",5,64,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5900.5147297491058},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1409.8619089085757},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",6,127,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11708.833916845882},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2797.6947254904549},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",7,36,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3319.039535483872},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":793.04732376107381},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",8,61,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5623.9281017921166},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1343.7746319284863},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",9,54,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4978.5593032258075},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1189.5709856416106},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",10,47,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4333.1905046594993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1035.3673393547351},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",11,100,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9219.5542652329787},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2202.9092326696496},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",12,48,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4425.3860473118293},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1057.3964316814317},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",13,40,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3687.8217060931911},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":881.16369306785975},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",14,160,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":14751.286824372764},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3524.654772271439},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",15,32,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2950.2573648745529},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":704.93095445428787},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",16,48,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4425.3860473118293},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1057.3964316814317},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",17,55,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5070.7548458781375},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1211.6000779683072},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",18,124,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11432.247288888891},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2731.607448510365},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GCSF",19,null,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":0},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":0},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",1,577,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":53196.828110394279},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5987.1646920717894},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",2,307,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":28304.031594265241},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3185.5451654524081},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",3,588,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":54210.979079569908},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6101.3047468599862},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",4,626,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":57714.409700358439},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6495.6067543101217},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",5,746,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":68777.874818638011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7740.7709883631796},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",6,735,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":67763.723849462389},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7626.6309335749838},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",7,723,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":66657.377337634432},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7502.1145101696775},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",8,609,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":56147.085475268832},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6319.2084878192718},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",9,490,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":45175.815899641588},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5084.4206223833216},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",10,794,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":73203.260865949836},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8238.8366819844032},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",11,574,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":52920.24148243729},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5956.0355862204633},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",12,649,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":59834.907181362025},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6734.2632325036247},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",13,350,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":32268.439928315423},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3631.7290159880877},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",14,864,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":79656.94885161292},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8965.1824851820202},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",15,390,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":35956.261634408613},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4046.7837606724402},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",16,441,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":40658.234309677435},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4575.9785601449903},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",17,500,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":46097.77132616489},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5188.1843085544106},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",18,916,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":84451.11706953407},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9504.7536532716786},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44470,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44501},"63-GRF",19,6,44469,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44500},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":348.92894265232979},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":256.73340000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":92.195542652329777},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":553.17325591397866},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":62.258211702652929},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",1,12,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":481.31586093189844},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":115.0050342320347},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",2,10,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":401.09655077658203},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":95.837528526695579},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",3,15,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":601.64482616487305},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":143.75629279004337},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",4,32,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1283.5089624850625},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":306.68009128542587},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",5,25,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1002.7413769414551},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":239.59382131673897},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",6,44,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1764.824823416961},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":421.68512551746056},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",7,42,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1684.6055132616445},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":402.51761981212144},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",8,23,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":922.52206678613868},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":220.42631561139984},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",9,67,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2687.3468902030995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":642.11144112886041},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",10,37,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1484.0572378733536},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":354.59885554877366},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",11,23,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":922.52206678613868},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":220.42631561139984},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",12,64,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2567.017924970125},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":613.36018257085175},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",13,27,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1082.9606870967714},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":258.76132702207804},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",14,24,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":962.63172186379688},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":230.01006846406941},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",15,68,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2727.4565452807578},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":651.69519398153},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",16,63,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2526.9082698924667},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":603.77642971818216},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",17,21,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":842.30275663082227},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":201.25880990606072},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",18,67,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2687.3468902030995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":642.11144112886041},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GCSF",19,87,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3489.5399917562636},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":833.78649818225153},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",1,352,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":14118.598587335688},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1589.0115626483046},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",2,287,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11511.471007287904},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1295.5861320456347},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",3,230,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9225.2206678613875},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1038.2746005940628},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",4,180,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7219.7379139784771},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":812.56273089970125},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",5,209,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8382.9179112305646},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":943.47561532243094},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",6,207,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8302.698601075248},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":934.44714053465646},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",7,211,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8463.1372213858813},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":952.50409011020542},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",8,249,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9987.3041143368919},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1124.04511107792},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",9,269,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10789.497215890056},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1214.3298589556646},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",10,253,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10147.742734647525},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1142.1020606534689},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",11,243,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9746.6461838709438},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1096.9596867145967},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",12,259,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10388.400665113475},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1169.1874850167924},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",13,272,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10909.826181123031},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1227.8725711373263},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",14,214,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8583.4661866188562},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":966.04680229186715},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",15,276,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11070.264801433665},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1245.9295207128753},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",16,154,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6176.8868819593636},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":695.19255865863329},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",17,198,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7941.7117053763241},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":893.81900398967139},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",18,289,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11591.690317443221},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1304.6146068334092},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"60-GRF",19,227,44500,44530,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9104.8917026284125},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1024.7318884124011},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",1,140,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5615.351710872148},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1341.7253993737381},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",2,104,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4171.4041280764532},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":996.71029667763401},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",3,31,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1243.3993074074042},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":297.09633843275628},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",4,78,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3128.5530960573396},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":747.53272250822545},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",5,66,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2647.2372351254417},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":632.52768827619093},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",6,130,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5214.2551600955667},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1245.8878708470427},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",7,37,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1484.0572378733536},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":354.59885554877366},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",8,61,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2446.6889597371505},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":584.60892401284309},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",9,57,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2286.2503394265177},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":546.27391260216484},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",10,48,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1925.2634437275938},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":460.02013692813881},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",11,100,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4010.9655077658203},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":958.37528526695587},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",12,48,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1925.2634437275938},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":460.02013692813881},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",13,42,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1684.6055132616445},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":402.51761981212144},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",14,159,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6377.4351573476542},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1523.8167035744598},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",15,33,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1323.6186175627208},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":316.26384413809546},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",16,47,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1885.1537886499354},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":450.43638407546922},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",17,56,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2246.1406843488594},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":536.69015974949525},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",18,123,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4933.4875745519594},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1178.8016008783557},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GCSF",19,168,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6738.4220530465782},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1610.0704792484858},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",1,601,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":24105.902701672581},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2713.0566737262247},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",2,313,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12554.322039307017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1412.9563042867026},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",3,599,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":24025.683391517265},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2704.0281989384503},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",4,640,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":25670.17924970125},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2889.1119320878265},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",5,757,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":30363.008893787261},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3417.2777071726323},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",6,744,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":29841.583377777704},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3358.5926210520984},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",7,734,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":29440.486827001121},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3313.4502471132259},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",8,610,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":24466.889597371504},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2753.6848102712097},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",9,490,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":19653.730988052521},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2211.9763230047424},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",10,811,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":32528.930267980802},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3661.0465264425429},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",11,568,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":22782.284084109859},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2564.086839727946},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",12,653,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":26191.604765710807},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2947.7970182083604},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",13,361,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":14479.585483034611},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1629.6396991932895},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",14,873,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":35015.728882795614},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3940.9292448635515},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",15,412,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":16525.177891995179},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1859.8658062815384},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",16,451,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":18089.454440023848},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2035.9210646431402},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",17,519,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":20816.910985304607},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2342.8892074274718},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",18,938,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":37622.856462843396},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4234.3546754662211},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44501,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44531},"63-GRF",19,597,44500,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44530},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":705.76475507765826},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":665.65510000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.109655077658203},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":23945.464081361948},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2694.9997241506758},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",1,12,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3132.9294164874559},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":748.57839526021291},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",2,10,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2610.7745137395468},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":623.81532938351086},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",3,15,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3916.1617706093198},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":935.72299407526612},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",4,34,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8876.6333467144577},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2120.9721199039363},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",5,26,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6788.0137357228214},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1621.9198563971281},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",6,44,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11487.407860454005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2744.7874492874475},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",7,44,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11487.407860454005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2744.7874492874475},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",8,23,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6004.7813816009575},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1434.7752575820748},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",9,68,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":17753.266693428915},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4241.9442398078727},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",10,37,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9659.8657008363225},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2308.1167187189899},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",11,23,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6004.7813816009575},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1434.7752575820748},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",12,64,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":16708.956887933098},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3992.418108054469},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",13,27,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7049.0911870967757},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1684.3013893354791},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",14,24,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6265.8588329749118},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1497.1567905204258},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",15,67,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":17492.189242054963},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4179.5627068695221},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",16,64,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":16708.956887933098},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3992.418108054469},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",17,21,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5482.626478853048},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1310.0121917053727},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",18,67,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":17492.189242054963},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4179.5627068695221},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GCSF",19,44,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11487.407860454005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2744.7874492874475},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",1,351,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":91638.185432258091},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":10313.639511118525},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",2,287,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":74929.228544324986},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8433.0898566695632},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",3,235,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":61353.201072879347},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6905.1432624297813},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",4,184,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":48038.25105280766},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5406.5802565407648},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",5,211,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":55087.342239904436},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6199.9371420114212},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",6,203,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":52998.722628912794},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5964.8684352052996},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",7,211,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":55087.342239904436},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6199.9371420114212},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",8,251,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":65530.440294862623},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7375.2806760420217},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",9,271,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":70751.989322341717},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7962.9524430573229},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",10,259,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":67619.059905854258},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7610.3493828481414},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",11,247,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":64486.130489366798},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7257.7463226389609},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",12,268,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":69968.756968219852},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7874.8016780050275},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",13,279,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":72840.608933333351},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8198.0211498634417},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",14,218,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":56914.884399522118},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6405.6222604667755},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",15,287,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":74929.228544324986},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8433.0898566695632},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",16,156,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":40728.082414336925},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4583.8397827193439},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",17,199,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":51954.412823416977},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5847.3340818022398},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",18,304,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":79367.545217682215},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8932.6108586325681},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"60-GRF",19,119,44530,44560,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":31068.216713500606},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3496.6470137410383},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",1,141,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":36811.920643727608},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8795.7961443075019},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",2,112,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":29240.67455388292},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6986.7316890953207},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",3,32,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8354.4784439665491},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1996.2090540272345},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",4,83,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":21669.428464038236},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5177.6672338831395},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",5,69,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":18014.344144802872},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4304.3257727462242},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",6,130,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":33940.068678614109},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8109.599281985641},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",7,37,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9659.8657008363225},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2308.1167187189899},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",8,60,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":15664.647082437279},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3742.8919763010645},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",9,57,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":14881.414728315416},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3555.7473774860118},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",10,48,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12531.717665949824},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2994.3135810408517},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",11,101,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":26368.822588769421},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6300.5348267734589},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",12,48,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12531.717665949824},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2994.3135810408517},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",13,42,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10965.252957706096},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2620.0243834107455},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",14,165,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":43077.779476702519},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":10292.952934827928},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",15,34,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8876.6333467144577},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2120.9721199039363},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",16,49,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12792.795117323778},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3056.6951139792027},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",17,57,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":14881.414728315416},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3555.7473774860118},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",18,122,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":31851.449067622467},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7610.547018478831},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GCSF",19,85,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":22191.583366786144},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5302.4302997598415},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",1,615,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":160562.6325949821},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":18070.906835720489},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",2,319,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":83283.706988291538},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9373.364683894044},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",3,608,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":158735.09043536443},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":17865.221717265136},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",4,651,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":169961.42084444448},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":19128.716016348033},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",5,766,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":199985.32775244926},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":22507.828676686007},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",6,753,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":196591.32088458785},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":22125.842028126066},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",7,744,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":194241.62382222226},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":21861.389732969179},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",8,630,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":164478.79436559143},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":18511.660660981965},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",9,500,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":130538.72568697733},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":14691.794175382513},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",10,824,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":215127.81993213863},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":24212.07680103038},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",11,576,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":150380.61199139789},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":16924.946890040657},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",12,669,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":174660.81496917567},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":19657.620606661803},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",13,383,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":99992.663876224629},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":11253.914338343004},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",14,908,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":237058.32584755082},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":26680.298222494643},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",15,422,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":110174.68447980887},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":12399.874284022842},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",16,464,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":121139.93743751496},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":13633.984994754972},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",17,529,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":138109.97177682203},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":15543.918237554701},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",18,954,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":249067.88861075274},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":28031.943286629834},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44531,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44562},"63-GRF",19,311,44530,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44560},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1012.3360513739544},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.25859999999977},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":261.07745137395466},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":81195.087377299904},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9138.2959770879243},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",1,12,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1312.8834559139905},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-313.69879749594179},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",2,10,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1094.0695465949921},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-261.41566457995151},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",3,15,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1641.1043198924881},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-392.12349686992724},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",4,38,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4157.4642770609698},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-993.37952540381571},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",5,25,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2735.1738664874802},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-653.53916144987875},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",6,45,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4923.3129596774643},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1176.3704906097817},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",7,44,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4813.9060050179651},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1150.2289241517865},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",8,23,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2516.3599571684817},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-601.25602853388841},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",9,69,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7549.0798715054452},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1803.7680856016652},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",10,37,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4048.0573224014706},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-967.23795894582054},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",11,23,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2516.3599571684817},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-601.25602853388841},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",12,66,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7220.8590075269476},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1725.34338622768},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",13,27,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2953.9877758064786},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-705.82229436586908},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",14,24,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2625.7669118279809},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-627.39759499188358},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",15,66,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7220.8590075269476},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1725.34338622768},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",16,64,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7002.0450982079492},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1673.0602533116896},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",17,21,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2297.5460478494833},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-548.97289561789819},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",18,67,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7330.2659621864468},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1751.4849526856751},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GCSF",19,44,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4813.9060050179651},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1150.2289241517865},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",1,353,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-38620.654994803219},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4346.6543059621163},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",2,296,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-32384.458579211765},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3644.7866134979786},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",3,238,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-26038.855208960813},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2930.6054527449965},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",4,185,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20240.286612007352},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2277.9916334362365},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",5,210,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-22975.460478494831},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2585.8283406573491},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",6,206,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-22537.832659856838},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2536.5744675019719},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",7,214,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-23413.088297132832},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2635.0822138127278},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",8,253,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-27679.959528853298},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3115.3074770776639},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",9,270,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-29539.877758064787},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3324.636437988021},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",10,264,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-28883.43603010779},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3250.7556282549535},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",11,245,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-26804.703891577305},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3016.7997307669075},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",12,265,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-28992.842984767289},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3263.069096543798},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",13,280,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-30633.947304659778},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3447.7711208764658},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",14,220,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-24069.530025089825},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2708.9630235457948},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",15,289,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-31618.60989659527},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3558.5923354760666},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",16,163,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-17833.333609498372},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2007.0953310816572},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",17,198,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-21662.577022580845},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2438.0667211912155},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",18,298,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-32603.272488530762},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3669.4135500756674},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"60-GRF",19,119,44560,44592,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-13019.427604480406},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1465.3027263724982},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",1,141,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-15426.380606989387},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3685.9608705773157},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",2,107,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-11706.544148566416},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2797.1476110054814},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",3,33,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3610.4295037634738},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-862.67169311383998},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",4,82,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8971.3702820789349},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2143.6084495556024},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",5,69,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7549.0798715054452},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1803.7680856016652},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",6,131,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-14332.311060394397},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3424.545205997365},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",7,37,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4048.0573224014706},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-967.23795894582054},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",8,61,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6673.8242342294516},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1594.6355539377041},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",9,56,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6126.7894609319555},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1463.9277216477283},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",10,49,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5360.9407783154611},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1280.9367564417623},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",11,102,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-11159.509375268919},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2666.4397787155053},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",12,48,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5251.5338236559619},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1254.7951899837672},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",13,43,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4704.4990503584659},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1124.0873576937915},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",14,167,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-18270.961428136368},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4365.6415984851901},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",15,34,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3719.836458422973},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-888.81325957183503},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",16,50,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5470.3477329749603},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1307.0783228997575},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",17,59,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6455.0103249104532},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1542.3524210217138},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",18,125,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-13675.8693324374},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3267.6958072493935},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GCSF",19,88,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9627.8120100359301},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2300.457848303573},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",1,617,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-67504.091024911017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7597.4099342170703},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",2,323,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-35338.446355018241},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3977.2502572967801},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",3,608,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-66519.428432975517},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7486.588719617469},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",4,654,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-71552.148347312483},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-8053.0082609043175},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",5,765,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-83696.320314516895},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-9419.8032409660591},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",6,759,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-83039.878586559891},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-9345.9224312329916},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",7,749,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-81945.809039964908},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-9222.7877483445463},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",8,617,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-67504.091024911017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7597.4099342170703},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",9,501,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-54812.884284409105},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6169.047612711106},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",10,827,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-90479.551503405848},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-10183.23827487442},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",11,575,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-62908.998929212044},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7080.2442660856004},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",12,677,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-74068.508304480958},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-8336.2180315477399},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",13,388,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-42449.898407885688},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4777.6256960716737},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",14,906,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-99122.700921506286},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-11156.002269693137},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",15,425,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-46497.955730287162},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5233.2240227589218},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",16,462,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-50546.013052688635},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5688.822349446169},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",17,531,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-58095.092924194076},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6538.4516613764408},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",18,956,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-104593.04865448124},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-11771.675684135364},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44562,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44593},"63-GRF",19,309,44560,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44592},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1299.149695340501},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1408.5566500000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-109.40695465949921},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-33806.748989785257},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3804.8617012529576},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",1,12,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-913.22037392870197},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-218.20378028207534},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",2,10,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-761.01697827391831},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-181.83648356839612},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",3,15,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1141.5254674108774},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-272.75472535259416},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",4,34,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2587.4577261313225},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-618.24404413254683},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",5,25,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1902.5424456847959},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-454.59120892099031},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",6,43,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3272.3730065778486},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-781.89687934410324},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",7,45,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3424.5764022326325},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-818.26417605778261},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",8,23,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1750.339050030012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-418.22391220731106},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",9,69,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5251.017150090036},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1254.6717366219332},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",10,37,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2815.7628196134979},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-672.79498920306571},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",11,23,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1750.339050030012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-418.22391220731106},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",12,65,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4946.6103587804691},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1181.9371431945749},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",13,27,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2054.7458413395793},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-490.95850563466951},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",14,24,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1826.4407478574039},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-436.40756056415069},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",15,65,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4946.6103587804691},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1181.9371431945749},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",16,64,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4870.5086609530772},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1163.7534948377352},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",17,21,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1598.1356543752286},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-381.85661549363186},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",18,67,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5098.813754435253},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1218.3044399082542},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GCSF",19,44,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3348.4747044052406},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-800.08052770094287},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",1,358,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-27244.407822206274},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3066.2872649289784},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",2,288,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-21917.288974288847},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2466.7338891048767},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",3,246,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-18721.017665538391},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2107.0018636104155},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",4,189,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-14383.220889377057},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1618.7941147250754},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",5,211,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16057.458241579676},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1807.2251756983644},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",6,211,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16057.458241579676},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1807.2251756983644},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",7,211,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16057.458241579676},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1807.2251756983644},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",8,255,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-19405.932945984918},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2184.0872976449432},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",9,270,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20547.458413395794},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2312.5630210358217},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",10,262,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-19938.644830776659},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2244.042635227353},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",11,248,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-18873.221061193173},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2124.1319600625325},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",12,268,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20395.255017741012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2295.4329245837048},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",13,280,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-21308.475391669712},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2398.2135032964079},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",14,220,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16742.373522026202},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1884.3106097328919},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",15,288,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-21917.288974288847},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2466.7338891048767},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",16,160,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-12176.271652382693},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1370.407716169376},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",17,198,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-15068.136169823583},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1695.8795487596028},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",18,300,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-22830.509348217551},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2569.5144678175802},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"60-GRF",19,121,44592,44620,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9208.3054371144117},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1036.3708353530906},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",1,144,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10958.644487144424},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2618.4453633849039},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",2,108,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8218.9833653583173},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1963.834022538678},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",3,32,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2435.2543304765386},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-581.87674741886758},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",4,82,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6240.3392218461304},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1491.0591652608482},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",5,69,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5251.017150090036},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1254.6717366219332},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",6,131,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9969.3224153883293},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2382.0579347459889},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",7,37,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2815.7628196134979},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-672.79498920306571},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",8,61,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4642.2035674709014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1109.2025497672162},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",9,78,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5935.9324305365626},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1418.3245718334897},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",10,50,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3805.0848913695918},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-909.18241784198062},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",11,104,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7914.5765740487504},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1891.0994291113195},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",12,46,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3500.678100060024},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-836.44782441462212},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",13,44,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3348.4747044052406},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-800.08052770094287},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",14,167,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-12708.983537174436},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3036.6692755922149},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",15,34,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2587.4577261313225},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-618.24404413254683},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",16,51,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3881.1865891969833},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-927.36606619882014},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",17,57,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4337.7967761613345},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1036.4679563398579},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",18,125,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9512.7122284239795},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2272.9560446049518},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GCSF",19,88,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6696.9494088104811},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1600.1610554018857},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",1,631,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-48020.171329084245},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5404.5454306429765},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",2,326,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-24809.153491729736},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2792.2057216951034},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",3,619,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-47106.950955155546},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5301.7648519302738},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",4,661,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-50303.222263905998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5661.4968774247345},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",5,772,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-58750.510722746491},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6612.2172305172389},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",6,768,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-58446.103931436926},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6577.957037613005},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",7,754,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-57380.680161853437},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6458.0463624481836},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",8,624,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-47487.459444292501},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5344.5900930605658},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",9,502,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-38203.0523093507},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4299.6542094814176},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",10,829,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-63088.30749890783},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7100.4249794025791},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",11,577,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-43910.679646405086},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4942.0328264358122},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",12,671,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-51064.239242179916},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5747.1473596853202},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",13,393,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-29907.96724616499},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3366.0639528410297},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",14,908,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-69100.341627271788},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7777.0637892612094},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",15,441,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-33560.848741879796},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3777.1862676918422},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",16,464,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-35311.187791909811},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3974.1823768911904},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",17,534,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-40638.306639827235},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4573.7357527152917},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",18,952,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-72448.816331677022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-8153.9259112077871},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44593,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44621},"63-GRF",19,310,44592,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44620},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1005.4123521726082},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1081.51405},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-76.101697827391831},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-23591.526326491468},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2655.1649500781659},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",1,12,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-319.15411854441527},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-76.258302100060334},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",2,10,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-265.96176545367939},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-63.548585083383614},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",3,15,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-398.94264818051909},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-95.322877625075421},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",4,34,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-904.27000254250993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-216.06518928350428},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",5,25,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-664.90441363419848},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-158.87146270845903},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",6,44,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1170.2317679961893},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-279.61377436688787},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",7,43,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1143.6355914508213},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-273.25891585854953},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",8,23,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-611.7120605434626},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-146.1617456917823},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",9,70,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1861.7323581757557},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-444.8400955836853},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",10,37,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-984.05853217861375},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-235.12976480851935},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",11,23,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-611.7120605434626},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-146.1617456917823},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",12,65,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1728.7514754489162},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-413.06580304199349},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",13,27,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-718.09676672493435},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-171.58117972513574},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",14,25,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-664.90441363419848},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-158.87146270845903},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",15,65,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1728.7514754489162},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-413.06580304199349},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",16,64,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1702.1552989035481},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-406.71094453365509},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",17,21,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-558.51970745272672},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-133.45202867510559},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",18,65,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1728.7514754489162},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-413.06580304199349},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GCSF",19,43,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1143.6355914508213},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-273.25891585854953},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",1,351,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9335.257967424146},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1050.6590125628725},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",2,292,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7766.0835512474387},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-874.05251187566603},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",3,235,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6250.1014881614656},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-703.43267222870372},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",4,182,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4840.5041312569647},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-544.78615466223016},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",5,211,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5611.793251072635},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-631.59273974577229},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",6,206,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5478.8123683457952},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-616.62608714516159},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",7,217,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5771.3703103448424},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-649.55272286650518},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",8,251,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6675.6403128873526},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-751.32596055065801},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",9,270,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7180.9676672493433},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-808.19924043297874},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",10,263,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6994.7944314317683},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-787.2459267921239},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",11,247,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6569.2556067058813},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-739.3526384701695},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",12,262,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6968.1982548863998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-784.2525962720016},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",13,272,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7234.1600203400794},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-814.18590147322311},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",14,218,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5797.9664868902109},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-652.54605338662736},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",15,288,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7659.6988450659665},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-862.0791897951774},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",16,156,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4149.003541077398},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-466.95956113905436},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",17,198,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5266.0429559828517},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-592.67944298418445},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",18,297,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7899.0644339742776},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-889.01916447627661},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"60-GRF",19,118,44620,44651,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3138.3488323534166},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-353.21300137441295},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",1,140,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3723.4647163515115},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-889.68019116737059},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",2,110,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2925.5794199904731},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-699.03443591721964},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",3,30,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-797.88529636103817},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-190.64575525015084},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",4,81,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2154.2903001748032},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-514.74353917540725},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",5,71,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1888.3285347211236},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-451.19495409202364},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",6,131,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3484.0991274431999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-832.48646459232532},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",7,37,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-984.05853217861375},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-235.12976480851935},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",8,62,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1648.9629458128122},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-394.00122751697836},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",9,57,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1515.9820630859726},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-362.22693497528661},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",10,49,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1303.2126507230291},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-311.38806690857973},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",11,102,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2712.8100076275296},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-648.19556785051282},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",12,47,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1250.020297632293},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-298.67834989190294},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",13,42,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1117.0394149054534},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-266.90405735021119},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",14,163,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4335.176776894974},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1035.8419368591528},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",15,34,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-904.27000254250993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-216.06518928350428},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",16,51,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1356.4050038137648},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-324.09778392525641},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",17,56,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1489.3858865406046},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-355.87207646694822},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",18,124,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3297.9258916256244},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-788.00245503395672},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GCSF",19,86,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2287.2711829016425},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-546.51783171709906},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",1,617,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16409.84092849202},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1846.8849309153629},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",2,318,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8457.5841414270053},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-951.87910539884183},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",3,606,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16117.282986492972},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1813.9582951940192},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",4,648,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-17234.322401398425},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1939.6781770391492},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",5,769,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20452.459763387946},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2301.8711699739288},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",6,750,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-19947.132409025955},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2244.997890091608},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",7,755,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20080.113291752794},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2259.9645426922184},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",8,620,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16489.629458128122},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1855.8649224757291},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",9,499,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-13271.492096138601},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1493.6719295409498},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",10,820,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-21808.86476720171},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2454.5310265001581},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",11,579,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-15399.186219768037},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1733.1383711507212},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",12,662,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-17606.668873033577},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1981.5848043208593},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",13,386,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10266.124146512024},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1155.4255807671475},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",14,903,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-24016.347420467249},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2702.977459670296},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",15,422,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-11223.58650214527},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1263.1854794915446},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",16,459,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-12207.645034323885},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1373.938708736064},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",17,525,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-13962.992686318168},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1571.4985230641255},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",18,951,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-25292.963894644909},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2846.6573246361586},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44621,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44652},"63-GRF",19,307,44620,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44651},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":760.45682345463217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":787.05300000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-26.596176545367939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8165.0261994279572},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-918.95246967749813},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",1,12,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1581.6568967741928},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-377.91920092694949},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",2,10,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1318.047413978494},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-314.9326674391246},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",3,15,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1977.0711209677411},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-472.39900115868693},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",4,35,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4613.1659489247286},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1102.2643360369359},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",5,25,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3295.1185349462348},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-787.33166859781147},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",6,46,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6063.0181043010725},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1448.6902702199732},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",7,43,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5667.6038801075238},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1354.2104699882357},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",8,23,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3031.5090521505363},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-724.34513510998659},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",9,70,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9226.3318978494572},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2204.5286720738718},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",10,37,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4876.7754317204281},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1165.2508695247611},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",11,23,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3031.5090521505363},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-724.34513510998659},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",12,66,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8699.11293225806},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2078.5556050982223},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",13,27,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3558.7280177419339},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-850.31820208563636},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",14,24,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3163.3137935483855},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-755.83840185389897},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",15,68,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8962.7224150537586},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2141.5421385860473},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",16,64,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8435.5034494623615},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2015.5690716103973},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",17,21,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2767.8995693548372},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-661.35860162216159},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",18,65,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8567.3081908602107},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2047.0623383543098},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GCSF",19,43,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5667.6038801075238},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1354.2104699882357},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",1,376,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-49558.582765591374},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5577.6896379521186},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",2,290,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-38223.375005376329},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4301.9414760800919},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",3,239,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-31501.333194086004},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3545.3931475280751},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",4,187,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-24647.486641397838},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2774.0105380240593},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",5,213,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-28074.409917741923},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3159.7018427760677},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",6,203,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-26756.362503763427},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3011.3590332560639},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",7,205,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-27019.971986559125},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3041.0275951600647},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",8,256,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-33742.013797849446},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3797.575923712081},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",9,271,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-35719.084918817185},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4020.0901379920856},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",10,260,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-34269.232763440843},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3856.9130475200823},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",11,243,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-32028.552159677405},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3604.7302713360768},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",12,269,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-35455.475436021487},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3990.4215760880847},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",13,276,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-36378.108625806432},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4094.2615427520868},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",14,220,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-28997.043107526868},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3263.5418094400698},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",15,286,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-37696.156039784924},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4242.6043522720902},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",16,156,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20561.539658064507},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2314.1478285120493},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",17,192,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-25306.510348387084},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2848.1819427840605},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",18,294,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-38750.593970967726},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4361.2785998880936},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"60-GRF",19,122,44651,44680,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16080.178450537627},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1809.7822761440386},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",1,145,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-19111.687502688164},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4566.523677867307},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",2,110,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-14498.521553763434},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3464.2593418303704},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",3,31,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4085.9469833333314},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-976.29126906128624},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",4,80,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10544.379311827952},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2519.4613395129968},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",5,68,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8962.7224150537586},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2141.5421385860473},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",6,131,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-17266.421123118271},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4125.617943452532},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",7,37,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4876.7754317204281},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1165.2508695247611},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",8,60,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7908.2844838709643},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1889.5960046347477},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",9,57,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7512.8702596774156},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1795.1162044030102},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",10,48,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6326.6275870967711},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1511.6768037077979},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",11,102,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-13444.083622580638},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3212.3132078790704},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",12,47,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6194.8228456989218},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1480.1835369638857},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",13,43,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5667.6038801075238},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1354.2104699882357},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",14,165,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-21747.78233064515},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5196.3890127455552},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",15,34,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4481.3612075268793},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1070.7710692930236},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",16,51,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6722.0418112903189},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1606.1566039395352},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",17,55,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7249.260776881717},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1732.1296709151852},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",18,124,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16343.787933333326},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3905.165076245145},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GCSF",19,85,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-11203.403018817198},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2676.9276732325588},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",1,612,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-80664.501735483835},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-9078.5799426241938},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",2,327,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-43100.150437096752},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4850.8098713041036},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",3,608,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-80137.282769892437},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-9019.2428188161921},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",4,647,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-85277.66768440856},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-9597.7797759442037},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",5,768,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-101226.04139354834},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-11392.727771136242},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",6,762,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-100435.21294516124},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-11303.722085424241},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",7,756,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-99644.384496774146},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-11214.716399712239},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",8,616,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-81191.720701075232},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-9137.9170664321955},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",9,494,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-65111.542250537605},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7328.1347902881562},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",10,826,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-108870.7163946236},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-12253.116066352261},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",11,583,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-76842.164234946205},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-8648.3857950161855},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",12,671,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-88440.981477956942},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-9953.8025187922121},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",13,394,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-51931.068110752662},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5844.7066950881244},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",14,895,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-117965.24355107521},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-13276.681452040282},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",15,421,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-55489.7961284946},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6245.2322807921337},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",16,455,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-59971.157336021475},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6749.5978331601436},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",17,526,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-69329.293975268782},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7802.8317807521662},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",18,956,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-126005.33277634402},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-14181.572590112301},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44652,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44682},"63-GRF",19,306,44651,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44680},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":425.76940860215052},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":557.57414999999992},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-131.8047413978494},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-40332.250867741917},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4539.2899713120969},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",1,12,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-251.66914050179253},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-60.133522428529709},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",2,10,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-209.72428375149377},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-50.11126869044142},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",3,15,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-314.58642562724066},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-75.166903035662131},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",4,33,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-692.09013637992939},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-165.36718667845668},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",5,25,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-524.31070937873437},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-125.27817172610354},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",6,42,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-880.84199175627384},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-210.46732849985398},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",7,44,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-922.7868485065726},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-220.48958223794224},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",8,24,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-503.33828100358505},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-120.26704485705942},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",9,69,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1447.097557885307},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-345.76775396404577},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",10,36,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-755.00742150537758},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-180.40056728558912},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",11,21,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-440.42099587813692},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-105.23366424992699},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",12,63,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1321.2629876344108},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-315.70099274978099},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",13,27,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-566.25556612903324},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-135.30042546419185},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",14,24,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-503.33828100358505},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-120.26704485705942},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",15,63,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1321.2629876344108},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-315.70099274978099},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",16,62,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1300.2905592592615},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-310.68986588073682},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",17,21,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-440.42099587813692},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-105.23366424992699},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",18,65,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1363.2078443847095},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-325.72324648786923},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GCSF",19,43,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-901.81442013142328},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-215.47845536889812},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",1,345,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7235.4877894265355},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-814.33533843170414},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",2,285,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5977.1420869175727},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-672.71180131314691},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",3,242,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5075.3276667861492},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-571.2149330448475},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",4,180,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3775.0371075268877},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-424.87061135567166},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",5,208,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4362.2651020310705},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-490.96159534433173},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",6,204,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4278.3753885304732},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-481.52002620309457},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",7,202,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4236.4305317801745},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-476.79924163247603},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",8,249,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5222.1346654121953},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-587.73767904201259},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",9,264,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5536.7210910394351},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-623.14356332165175},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",10,246,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5159.2173802867464},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-580.65650218608459},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",11,228,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4781.7136695340578},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-538.16944105051743},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",12,247,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5180.1898086618958},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-583.01689447139393},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",13,246,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5159.2173802867464},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-580.65650218608459},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",14,202,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4236.4305317801745},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-476.79924163247603},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",15,276,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5788.3902315412279},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-651.46827074536327},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",16,149,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3124.8918278972574},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-351.69845051108382},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",17,188,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3942.8165345280831},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-443.75374963814602},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",18,282,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5914.2248017921247},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-665.63062445721903},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"60-GRF",19,116,44680,44712,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2432.8016915173275},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-273.80550509587727},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",1,134,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2810.3054022700167},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-671.49100045191506},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",2,100,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2097.2428375149375},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-501.11268690441415},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",3,31,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-650.14527962963075},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-155.34493294036841},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",4,76,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1593.9045565113527},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-380.84564204735483},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",5,67,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1405.1527011350083},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-335.74550022595753},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",6,128,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2684.4708320191203},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-641.42423923765023},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",7,37,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-775.9798498805269},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-185.41169415463324},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",8,61,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1279.318130884112},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-305.67873901169264},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",9,57,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1195.4284173835144},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-285.63423153551611},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",10,48,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1006.6765620071701},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-240.53408971411883},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",11,102,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2139.1876942652366},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-511.1349406425025},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",12,46,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-964.73170525687135},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-230.51183597603054},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",13,41,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-859.86956338112441},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-205.4562016308098},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",14,162,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3397.533396774199},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-811.80255278515097},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",15,34,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-713.06256475507882},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-170.37831354750082},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",16,50,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1048.6214187574687},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-250.55634345220707},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",17,55,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1153.4835606332158},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-275.61197779742781},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",18,122,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2558.6362617682239},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-611.35747802338528},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GCSF",19,85,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1782.656411887697},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-425.94578386875207},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",1,599,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-12562.484596714477},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1413.8749789002632},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",2,309,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6480.4803679211573},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-729.36121616056971},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",3,593,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-12436.650026463582},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1399.7126251884074},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",4,634,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-13296.519589844705},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1496.488708886088},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",5,775,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16253.631990740767},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1829.3040211146974},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",6,754,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-15813.210994862631},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1779.7357831232025},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",7,750,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-15729.321281362032},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1770.2942139819652},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",8,615,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-12898.043450716867},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1451.6412554652115},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",9,489,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10255.517475448045},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1154.2318275162413},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",10,813,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-17050.584268996445},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1918.9989279564506},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",11,564,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-11828.449603584249},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1331.2612489144381},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",12,663,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-13904.720012724038},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1564.9400851600574},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",13,378,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7927.5779258064649},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-892.22828384691059},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",14,884,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-18539.62668363205},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2086.5867802134098},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",15,401,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8409.9437784349011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-946.51730640902429},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",16,451,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9458.5651971923689},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1064.5369206744886},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",17,516,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10821.773041577078},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1217.9624192195922},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",18,939,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-19693.110244265266},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2216.4083559054206},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44682,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44713},"63-GRF",19,303,44680,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44712},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":168.93372162485062},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.90615},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-20.972428375149377},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6354.6457976702613},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-715.19886244871395},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",1,12,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":166.32573763440854},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":39.741672159480416},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",2,10,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":138.60478136200712},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":33.118060132900347},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",3,15,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":207.90717204301069},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":49.677090199350523},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",4,32,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":443.53530035842277},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":105.97779242528111},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",5,25,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":346.51195340501778},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":82.79515033225087},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",6,42,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":582.14008172042986},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":139.09585255818146},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",7,46,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":637.58199426523277},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":152.34307661134162},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",8,23,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":318.79099713261638},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":76.171538305670808},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",9,66,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":914.79155698924694},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":218.57919687714229},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",10,36,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":498.97721290322562},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":119.22501647844125},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",11,21,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":291.07004086021493},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":69.547926279090731},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",12,58,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":803.90773189964125},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":192.08474877082202},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",13,27,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":374.23290967741923},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":89.418762358830946},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",14,24,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":332.65147526881708},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":79.483344318960832},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",15,63,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":873.21012258064479},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":208.64377883727218},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",16,60,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":831.62868817204276},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":198.70836079740209},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",17,21,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":291.07004086021493},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":69.547926279090731},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",18,65,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":900.9310788530463},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":215.26739086385226},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GCSF",19,43,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":596.00055985663062},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":142.4076585714715},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",1,338,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4684.8416100358409},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":527.26674262134782},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",2,277,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3839.3524437275973},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":432.1091352251874},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",3,219,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3035.4447118279559},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":341.63141015998571},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",4,173,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2397.862717562723},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":269.87321441861883},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",5,207,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2869.1189741935473},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":322.91188083615089},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",6,200,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2772.0956272401422},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":311.99215539724719},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",7,201,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2785.9561053763432},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":313.55211617423345},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",8,242,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3354.2357089605721},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":377.51050803066909},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",9,261,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3617.5847935483857},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":407.1497627934076},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",10,241,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3340.3752308243716},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":375.95054725368288},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",11,222,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3077.0261462365579},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":346.31129249094437},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",12,234,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3243.3518838709665},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":365.03082181477924},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",13,235,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3257.212362007167},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":366.59078259176545},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",14,192,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2661.2118021505366},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":299.51246918135735},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",15,268,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3714.6081405017908},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":418.06948823231124},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",16,146,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2023.629807885304},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":227.75427343999047},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",17,182,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2522.6070207885296},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":283.91286141149499},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",18,269,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3728.4686186379913},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":419.6294490092975},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"60-GRF",19,116,44712,44742,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1607.8154637992825},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":180.95545013040336},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",1,132,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1829.5831139784939},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":437.15839375428459},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",2,99,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1372.1873354838704},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":327.86879531571338},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",3,31,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":429.67482222222208},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":102.66598641199108},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",4,75,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1039.5358602150534},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":248.38545099675261},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",5,67,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":928.6520351254477},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":221.89100289043233},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",6,127,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1760.2807232974903},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":420.5993636878344},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",7,35,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":485.11673476702492},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":115.91321046515122},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",8,61,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":845.4891663082434},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":202.0201668106921},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",9,56,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":776.18677562723985},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":185.46113674424194},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",10,45,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":623.72151612903201},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":149.03127059805155},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",11,100,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1386.0478136200711},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":331.18060132900348},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",12,46,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":637.58199426523277},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":152.34307661134162},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",13,41,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":568.27960358422922},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":135.78404654489142},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",14,162,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2245.3974580645154},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":536.51257415298562},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",15,33,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":457.39577849462347},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":109.28959843857115},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",16,49,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":679.16342867383491},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":162.2784946512117},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",17,54,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":748.46581935483846},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":178.83752471766189},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",18,120,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1663.2573763440855},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":397.41672159480419},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GCSF",19,84,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1164.2801634408597},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":278.19170511636293},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",1,585,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8108.379709677416},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":912.57705453694803},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",2,299,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4144.2829627240126},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":466.42827231888458},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",3,583,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8080.658753405015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":909.45713298297562},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",4,619,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8579.6359663082403},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":965.61572095448014},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",5,752,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10423.079558422934},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1173.0905042936495},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",6,727,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10076.567605017917},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1134.0914848689936},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",7,730,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10118.14903942652},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1138.7713671999525},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",8,603,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8357.8683161290282},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":940.65634852270023},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",9,481,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6666.8899835125421},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":750.34113373037951},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",10,815,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11296.28968100358},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1271.3680332437823},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",11,566,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7845.0306250896028},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":882.93779977420957},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",12,645,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8940.0083978494586},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1006.1747011561222},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",13,352,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4878.888303942651},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":549.1061934991551},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",14,857,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11878.42976272401},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1336.8863858772042},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",15,399,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5530.3307763440844},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":622.42435001750823},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",16,448,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6209.4942050179188},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":698.86242808983377},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",17,502,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6957.9600243727573},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":783.10031004709049},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",18,932,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12917.965622939064},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1453.8834441511722},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44713,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44743},"63-GRF",19,299,44712,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44742},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.0153999999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":13.860478136200712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4144.2829627240126},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":466.42827231888458},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"From Revenue Package"]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",1,12,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":23.263440860215042},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5.55853864301075},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",2,10,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":19.386200716845867},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4.6321155358422912},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",3,15,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":29.079301075268802},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6.9481733037634372},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",4,32,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":62.035842293906775},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":14.822769714695333},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",5,25,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":48.465501792114665},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":11.580288839605728},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",6,42,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":81.422043010752645},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":19.454885250537625},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",7,42,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":81.422043010752645},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":19.454885250537625},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",8,22,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":42.649641577060905},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":10.190654178853041},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",9,70,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":135.70340501792106},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":32.424808750896034},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",10,35,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":67.851702508960528},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":16.212404375448017},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",11,21,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":40.711021505376323},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9.7274426252688126},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",12,58,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":112.43996415770603},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":26.866270107885292},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",13,27,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":52.342741935483843},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":12.506711946774187},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",14,23,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":44.588261648745494},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":10.65386573243727},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",15,63,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":122.13306451612897},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":29.182327875806436},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",16,60,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":116.31720430107521},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":27.792693215053749},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",17,21,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":40.711021505376323},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9.7274426252688126},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",18,65,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":126.01030465949813},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":30.108750982974893},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GCSF",19,43,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":83.360663082437227},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":19.918096804121852},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",1,323,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":626.17428315412155},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":70.474287515860183},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",2,268,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":519.55017921146919},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":58.474021839784911},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",3,207,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":401.29435483870947},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":45.164636271774171},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",4,167,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":323.74955197132596},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":36.437170325537615},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",5,200,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":387.72401433691732},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":43.637329731182774},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",6,197,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":381.90815412186356},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":42.982769785215027},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",7,197,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":381.90815412186356},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":42.982769785215027},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",8,234,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":453.63709677419331},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":51.055675785483849},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",9,259,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":502.10259856630796},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":56.510342001881689},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",10,236,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":457.51433691756245},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":51.492049082795667},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",11,223,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":432.31227598566284},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":48.655622650268789},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",12,225,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":436.18951612903203},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":49.091995947580621},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",13,231,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":447.82123655913955},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":50.401115839516102},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",14,190,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":368.33781362007147},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":41.455463244623637},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",15,261,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":505.97983870967715},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":56.946715299193521},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",16,141,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":273.34543010752674},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":30.764317460483856},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",17,173,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":335.38127240143348},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":37.746290217473096},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",18,266,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":515.67293906810005},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":58.037648542473086},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"60-GRF",19,107,44742,44773,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":207.43234767025078},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":23.345971406182784},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",1,131,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":253.95922939068086},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":60.680713519534017},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",2,98,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":189.9847670250895},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":45.394732251254453},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",3,31,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":60.097222222222186},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":14.359558161111103},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",4,73,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":141.51926523297482},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":33.814443411648725},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",5,67,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":129.8875448028673},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":31.03517409014335},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",6,126,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":244.26612903225794},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":58.364655751612872},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",7,33,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":63.974462365591364},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":15.285981268279562},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",8,61,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":118.25582437275979},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":28.255904768637979},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",9,55,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":106.62410394265227},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":25.476635447132601},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",10,46,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":89.176523297490988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":21.307731464874539},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",11,98,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":189.9847670250895},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":45.394732251254453},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",12,46,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":89.176523297490988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":21.307731464874539},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",13,41,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":79.483422939068049},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":18.991673696953395},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",14,159,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":308.2405913978493},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":73.650637019892443},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",15,33,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":63.974462365591364},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":15.285981268279562},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",16,49,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":94.992383512544748},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":22.697366125627227},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",17,54,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":104.68548387096769},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":25.013423893548374},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",18,121,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":234.57302867383498},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":56.048597983691721},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GCSF",19,82,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":158.9668458781361},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":37.98334739390679},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",1,568,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1101.1362007168452},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":123.93001643655907},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",2,284,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":550.56810035842261},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":61.965008218279536},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",3,553,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1072.0568996415764},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":120.65721670672036},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",4,595,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1153.4789426523291},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":129.82105595026874},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",5,744,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1442.3333333333326},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":162.33086659999992},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",6,712,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1380.2974910394257},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":155.34889384301067},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",7,709,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1374.4816308243719},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":154.69433389704292},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",8,593,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1149.60170250896},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":129.38468265295694},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",9,465,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":901.4583333333328},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":101.45679162499995},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",10,788,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1527.6326164874542},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":171.93107914086011},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",11,560,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1085.6272401433685},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":122.18452324731176},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",12,610,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1182.558243727598},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":133.09385568010748},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",13,343,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":664.94668458781325},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":74.838020488978458},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",14,826,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1601.3001792114687},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":180.22217178978485},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",15,372,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":721.16666666666629},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":81.165433299999961},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",16,430,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":833.60663082437225},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":93.820258922042953},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",17,492,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":953.8010752688167},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":107.34783113870962},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",18,910,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1764.144265232974},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":198.54985027688164},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44743,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44774},"63-GRF",19,296,44742,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44773},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":573.83154121863765},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":64.583248002150498},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",1,12,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":77.302580645161186},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":18.47058585625804},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",2,10,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":64.418817204300993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":15.392154880215035},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",3,15,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":96.628225806451482},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":23.08823232032255},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",4,32,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":206.14021505376317},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":49.25489561668811},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",5,25,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":161.04704301075247},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":38.480387200537585},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",6,42,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":270.55903225806418},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":64.647050496903148},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",7,42,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":270.55903225806418},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":64.647050496903148},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",8,22,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":141.72139784946219},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":33.862740736473079},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",9,69,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":444.48983870967686},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":106.20586867348374},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",10,35,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":225.46586021505348},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":53.872542080752623},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",11,20,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":128.83763440860199},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":30.78430976043007},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",12,57,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":367.18725806451567},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":87.735282817225695},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",13,27,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":173.93080645161268},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":41.558818176580594},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",14,24,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":154.60516129032237},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":36.941171712516081},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",15,63,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":405.83854838709624},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":96.970575745354708},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",16,59,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":380.07102150537582},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":90.81371379326869},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",17,21,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":135.27951612903209},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":32.323525248451574},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",18,65,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":418.72231182795645},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":100.04900672139772},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GCSF",19,43,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":277.00091397849428},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":66.186265984924646},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",1,329,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2119.3790860215026},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":238.53060574609648},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",2,279,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1797.2849999999976},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":202.27975380899974},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",3,207,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1333.4695161290306},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":150.07852701958046},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",4,164,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1056.4686021505363},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":118.90279435367728},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",5,200,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1288.3763440860198},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":145.00340774838691},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",6,195,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1256.1669354838693},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":141.37832255467725},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",7,196,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1262.6088172042994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":142.10333959341918},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",8,234,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1507.4003225806432},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":169.65398706561268},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",9,261,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1681.3311290322558},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":189.22944711164493},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",10,241,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1552.493494623654},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":174.72910633680624},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",11,220,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1417.2139784946219},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":159.50374852322562},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",12,223,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1436.539623655912},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":161.6787996394514},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",13,234,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1507.4003225806432},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":169.65398706561268},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",14,194,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1249.7250537634393},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":140.6533055159353},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",15,259,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1668.4473655913957},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":187.77941303416105},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",16,142,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":914.74720430107402},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":102.9524195013547},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",17,176,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1133.7711827956975},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":127.6029988185805},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",18,268,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1726.4243010752666},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":194.30456638283846},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"60-GRF",19,107,44773,44804,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":689.28134408602057},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":77.576823145386996},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",1,131,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":843.88650537634294},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":201.63722893081695},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",2,98,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":631.30440860214969},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":150.84311782610732},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",3,31,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":199.69833333333307},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":47.715680128666605},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",4,73,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":470.25736559139722},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":112.36273062556974},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",5,66,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":425.16419354838655},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":101.58822220941923},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",6,126,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":811.67709677419248},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":193.94115149070942},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",7,34,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":219.02397849462338},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":52.333326592731119},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",8,62,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":399.39666666666614},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":95.43136025733321},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",9,56,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":360.74537634408557},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":86.196067329204197},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",10,45,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":289.88467741935443},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":69.26469696096764},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",11,96,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":618.42064516128949},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":147.76468685006432},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",12,46,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":296.32655913978454},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":70.803912448989152},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",13,39,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":251.23338709677387},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":60.029404032838634},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",14,159,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1024.2591935483858},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":244.73526259541907},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",15,32,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":206.14021505376317},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":49.25489561668811},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",16,49,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":315.65220430107485},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":75.421558913053659},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",17,53,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":341.41973118279526},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":81.578420865139677},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",18,121,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":779.46768817204202},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":186.24507405060191},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GCSF",19,82,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":528.23430107526815},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":126.21567001776329},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",1,570,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3671.8725806451566},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":413.25971208290269},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",2,279,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1797.2849999999976},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":202.27975380899974},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",3,560,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3607.4537634408557},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":406.00954169548339},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",4,595,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3832.9196236559092},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":431.38513805145107},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",5,745,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4799.2018817204234},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":540.13769386274123},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",6,709,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4567.2941397849399},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":514.0370804680316},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",7,708,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4560.8522580645104},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":513.31206342928965},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",8,592,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3813.5939784946186},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":429.21008693522526},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",9,467,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3008.3587634408564},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":338.58295709248347},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",10,787,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5069.7609139784881},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":570.58840948990257},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",11,556,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3581.6862365591351},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":403.10947354051564},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",12,612,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3942.4316129032209},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":443.71042771006398},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",13,342,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2203.1235483870937},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":247.95582724974162},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",14,828,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5333.8780645161223},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":600.31410807832185},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",15,376,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2422.1475268817171},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":272.60640656696739},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",16,429,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2763.5672580645123},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":311.03230962028994},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",17,492,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3169.4058064516089},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":356.70838306103184},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",18,903,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5817.0191935483799},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":654.69038598396696},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44774,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44805},"63-GRF",19,296,44773,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44804},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1906.7969892473093},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":214.60504346761263},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",1,12,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":262.20911111111099},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":62.651930357955528},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",2,10,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":218.50759259259249},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":52.209941964962937},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",3,15,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":327.76138888888875},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":78.314912947444412},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",4,32,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":699.22429629629596},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":167.07181428788141},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",5,25,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":546.26898148148121},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":130.52485491240733},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",6,42,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":917.73188888888842},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":219.28175625284433},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",7,42,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":917.73188888888842},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":219.28175625284433},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",8,23,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":502.56746296296274},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":120.08286651941476},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",9,68,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1485.8516296296289},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":355.02760536174799},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",10,35,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":764.77657407407366},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":182.73479687737029},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",11,20,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":437.01518518518498},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":104.41988392992587},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",12,57,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1245.4932777777772},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":297.59666920028877},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",13,27,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":589.97049999999967},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":140.96684330539992},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",14,23,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":502.56746296296274},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":120.08286651941476},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",15,63,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1376.5978333333326},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":328.92263437926647},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",16,59,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1289.1947962962956},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":308.03865759328136},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",17,21,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":458.86594444444421},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":109.64087812642217},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",18,65,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1420.2993518518513},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":339.36462277225911},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GCSF",19,43,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":939.58264814814765},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":224.50275044934062},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",1,326,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7123.3475185185152},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":801.71424250571079},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",2,279,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6096.3618333333307},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":686.1296738008997},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",3,212,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4632.3609629629609},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":521.36018224297754},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",4,161,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3517.9722407407389},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":395.93862896754428},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",5,197,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4304.5995740740718},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":484.47149010314422},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",6,193,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4217.1965370370353},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":474.63450553252204},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",7,196,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4282.7488148148132},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":482.01224396048872},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",8,231,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5047.5253888888865},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":568.0858589534331},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",9,263,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5746.749685185182},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":646.78173551841076},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",10,245,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5353.436018518516},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":602.51530495061081},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",11,219,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4785.3162777777752},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":538.5749052415664},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",12,223,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4872.7193148148126},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":548.41188981218863},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",13,239,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5222.3314629629604},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":587.75982809467746},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",14,190,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4151.6442592592575},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":467.25676710455537},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",15,261,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5703.0481666666637},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":641.86324323309975},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",16,142,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3102.8078148148134},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":349.21295225708872},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",17,179,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3911.2859074074054},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":440.20505953534422},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",18,262,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5724.8989259259233},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":644.32248937575525},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"60-GRF",19,105,44804,44834,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2294.3297222222213},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":258.22084497883327},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",1,131,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2862.4494629629617},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":683.95023974101457},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",2,96,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2097.6728888888879},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":501.21544286364423},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",3,30,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":655.52277777777749},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":156.62982589488882},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",4,73,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1595.1054259259251},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":381.13257634422945},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",5,66,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1442.1501111111104},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":344.5856169687554},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",6,124,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2709.4941481481469},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":647.40328036554047},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",7,35,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":764.77657407407366},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":182.73479687737029},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",8,62,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1354.7470740740735},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":323.70164018277023},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",9,56,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1223.642518518518},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":292.37567500379248},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",10,46,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1005.1349259259255},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":240.16573303882953},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",11,94,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2053.9713703703692},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":490.77345447065159},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",12,46,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1005.1349259259255},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":240.16573303882953},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",13,39,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":852.17961111111072},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":203.61877366335546},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",14,157,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3430.569203703702},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":819.69608884991817},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",15,33,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":721.0750555555552},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":172.2928084843777},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",16,49,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1070.6872037037033},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":255.82871562831843},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",17,53,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1158.0902407407402},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":276.7126924143036},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",18,121,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2643.9418703703691},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":631.74029777605153},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GCSF",19,81,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1769.9114999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":422.90052991619984},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",1,564,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12323.828222222217},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1387.0148244577329},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",2,278,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6074.5110740740711},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":683.67042765824419},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",3,561,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12258.275944444438},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1379.6370860297661},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",4,591,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12913.798722222216},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1453.4144703094328},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",5,742,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":16213.263370370363},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1824.7606378504215},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",6,708,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":15470.337555555549},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1741.1462690001326},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",7,710,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":15514.039074074066},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1746.0647612854436},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",8,591,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12913.798722222216},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1453.4144703094328},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",9,464,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10138.752296296292},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1141.0902101921774},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",10,784,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":17130.995259259253},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1928.0489758419549},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",11,562,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12280.126703703698},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1382.0963321724216},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",12,617,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":13481.918462962956},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1517.3548700184772},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",13,340,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7429.2581481481448},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":836.14368850288849},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",14,830,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":18136.130185185175},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2041.17429840411},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",15,379,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8281.4377592592555},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":932.05428806645523},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",16,431,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9417.677240740737},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1059.9350874845441},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",17,497,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10859.827351851847},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1222.2453328998106},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",18,910,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":19884.190925925916},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2237.9139898165545},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44805,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44835},"63-GRF",19,300,44804,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":80.769259259259229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":58.91849999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":21.850759259259249},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6555.2277777777745},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":737.77384279666637},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",1,12,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-424.78871756272588},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-101.49850642797665},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",2,10,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-353.99059796893823},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-84.582088689980537},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",3,15,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-530.98589695340729},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-126.87313303497079},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",4,32,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1132.7699135006023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-270.66268380793775},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",5,25,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-884.97649492234564},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-211.45522172495137},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",6,44,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1557.5586310633282},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-372.16119023591438},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",7,44,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1557.5586310633282},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-372.16119023591438},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",8,23,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-814.17837532855788},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-194.53880398695523},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",9,72,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2548.7323053763553},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-608.99103856785985},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",10,37,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1309.7652124850715},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-312.95372815292802},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",11,23,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-814.17837532855788},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-194.53880398695523},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",12,62,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2194.7417074074169},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-524.40894987787931},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",13,27,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-955.77461451613317},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-228.37163946294746},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",14,23,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-814.17837532855788},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-194.53880398695523},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",15,65,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2300.9388867980983},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-549.78357648487349},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",16,74,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2619.530424970143},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-625.90745630585604},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",17,21,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-743.38025573477034},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-177.62238624895915},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",18,65,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2300.9388867980983},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-549.78357648487349},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GCSF",19,44,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1557.5586310633282},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-372.16119023591438},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",1,341,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-12071.079390740793},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1358.5686006214605},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",2,288,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10194.929221505421},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1147.4127770644593},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",3,230,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8141.7837532855792},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-916.33659279453343},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",4,171,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6053.2392252688442},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-681.27633638202269},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",5,208,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7363.0044377539152},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-828.68700565766505},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",6,201,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7115.2110191756583},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-800.79850065957055},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",7,206,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7292.2063181601279},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-820.71886137249521},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",8,242,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8566.5724708483049},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-964.1454585055526},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",9,270,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9557.7461451613326},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1075.6994784979306},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",10,252,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8920.5630688172441},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1003.9861799314019},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",11,234,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8283.3799924731538},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-932.27288136487311},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",12,245,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8672.7696502389863},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-976.0976749333073},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",13,265,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9380.750846176863},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1055.7791177850058},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",14,205,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7256.8072583632338},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-816.73478922991023},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",15,274,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9699.3423843489072},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1091.6357670682703},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",16,154,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5451.4552087216489},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-613.54710995807898},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",17,190,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6725.8213614098267},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-756.97370709113636},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",18,285,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10088.73204211474},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1135.4605606367045},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"60-GRF",19,113,44834,44865,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4000.0937570490019},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-450.20015211209687},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",1,132,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4672.6758931899849},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1116.4835707077432},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",2,98,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3469.1078600955948},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-828.90446916180929},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",3,30,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1061.9717939068146},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-253.74626606994158},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",4,76,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2690.3285445639303},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-642.82387404385202},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",5,67,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2371.7370063918861},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-566.69999422286958},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",6,128,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4531.0796540024094},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1082.650735231751},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",7,35,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1238.9670928912838},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-296.03731041493188},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",8,63,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2230.140767204311},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-532.86715874687741},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",9,58,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2053.1454682198419},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-490.57611440188714},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",10,50,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1769.9529898446913},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-422.91044344990274},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",11,97,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3433.7088002987007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-820.44626029281119},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",12,46,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1628.3567506571158},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-389.07760797391046},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",13,40,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1415.9623918757529},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-338.32835475992215},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",14,159,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5628.4505077061176},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1344.8552101706905},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",15,33,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1168.1689732974962},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-279.1208926769358},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",16,50,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1769.9529898446913},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-422.91044344990274},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",17,54,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1911.5492290322663},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-456.74327892589491},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",18,122,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4318.6852952210465},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1031.9014820177626},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GCSF",19,84,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2973.5210229390814},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-710.48954499583658},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",1,583,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20637.6518615891},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2322.7140591270131},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",2,292,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10336.525460692996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1163.349065634799},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",3,581,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20566.85374199531},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2314.7459148418429},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",4,609,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-21558.027416308338},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2426.2999348342209},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",5,756,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-26761.689206451731},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3011.9585397942055},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",6,733,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-25947.510831123171},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2920.3248805147523},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",7,730,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-25841.313651732489},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2908.3726640869972},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",8,610,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-21593.426476105233},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2430.2840069768063},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",9,476,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16849.952463321461},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1896.4183398704258},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",10,806,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-28531.642196296423},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3211.1621469234524},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",11,574,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20319.060323417056},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2286.8574098437489},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",12,655,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-23186.384166965454},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2609.5672533931279},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",13,358,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-12672.863407287989},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1426.2978270454043},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",14,857,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-30336.994245938007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3414.3498261952836},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",15,396,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-14018.027679569954},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1577.6925684636315},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",16,450,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-15929.576908602221},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1792.8324641632178},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",17,506,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-17911.924257228275},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2015.9405041479736},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",18,934,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-33062.721850298833},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3721.1233811743232},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44835,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44866},"63-GRF",19,306,44834,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44865},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":367.33859020310632},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":402.73765000000014},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-35.399059796893823},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10832.11229784951},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1219.126075630988},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",1,12,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-496.18115412186444},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-118.55692954849334},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",2,10,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-413.4842951015537},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-98.797441290411115},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",3,15,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-620.22644265233055},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-148.19616193561669},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",4,33,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1364.4981738351271},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-326.03155625835666},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",5,25,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1033.7107377538841},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-246.99360322602777},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",6,44,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1819.3308984468363},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-434.70874167780892},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",7,44,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1819.3308984468363},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-434.70874167780892},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",8,23,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-951.01387873357351},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-227.23411496794557},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",9,71,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2935.7384952210314},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-701.461833161919},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",10,37,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1529.8918918757486},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-365.55053277452112},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",11,23,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-951.01387873357351},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-227.23411496794557},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",12,62,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2563.6026296296332},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-612.54413600054897},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",13,27,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1116.4075967741951},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-266.75309148411003},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",14,24,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-992.36230824372888},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-237.11385909698669},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",15,66,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2728.9963476702542},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-652.06311251671332},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",16,64,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2646.2994886499437},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-632.3036242586312},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",17,21,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-868.31701971326277},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-207.47462670986334},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",18,65,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2687.6479181600989},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-642.18336838767232},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GCSF",19,44,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1819.3308984468363},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-434.70874167780892},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",1,346,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-14306.556610513759},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1610.1657494661363},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",2,287,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-11866.999269414591},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1335.5999135745119},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",3,224,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9262.0482102748028},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1042.4194447410823},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",4,175,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7235.9751642771898},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-814.39019120397063},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",5,211,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8724.5186266427827},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-981.92188768021595},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",6,202,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8352.3827610513854},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-940.03896356115479},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",7,208,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8600.4733381123169},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-967.96091297386226},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",8,241,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9964.971511947444},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1121.5316347437538},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",9,270,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-11164.07596774195},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1256.4877235718404},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",10,256,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10585.197954599775},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1191.3365082755226},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",11,236,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9758.2293643966677},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1098.2633435664975},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",12,247,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10213.062089008376},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1149.4535841564614},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",13,271,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-11205.424397252105},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1261.1413818072917},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",14,211,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8724.5186266427827},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-981.92188768021595},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",15,279,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-11536.211833333347},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1298.3706476909017},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",16,155,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6409.006574074082},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-721.31702649494537},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",17,193,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7980.2468954599863},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-898.15603944209329},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",18,280,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-11577.560262843504},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1303.024305926353},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"60-GRF",19,114,44865,44895,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4713.7209641577119},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-530.51703884144365},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",1,137,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5664.7348428912856},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1353.5249456786323},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",2,101,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4176.1913805256927},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-997.85415703315243},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",3,32,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1323.1497443249718},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-316.1518121293156},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",4,81,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3349.2227903225848},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-800.25927445233003},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",5,69,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2853.0416362007204},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-681.70234490383666},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",6,131,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5416.6442658303531},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1294.2464809043856},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",7,36,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1488.5434623655933},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-355.67078864548006},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",8,62,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2563.6026296296332},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-612.54413600054897},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",9,59,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2439.5573410991669},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-582.90490361342563},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",10,51,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2108.769905017924},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-503.86695058109677},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",11,100,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4134.8429510155365},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-987.97441290411109},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",12,46,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1902.027757467147},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-454.46822993589115},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",13,42,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1736.6340394265255},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-414.94925341972669},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",14,162,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6698.4455806451697},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1600.5185489046601},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",15,33,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1364.4981738351271},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-326.03155625835666},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",16,51,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2108.769905017924},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-503.86695058109677},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",17,55,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2274.1636230585455},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-543.38592709726117},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",18,119,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4920.4631117084891},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1175.6895513558923},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GCSF",19,83,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3431.9196493428958},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-820.01876271041237},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",1,586,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-24230.179692951046},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2727.0437259744385},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",2,292,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-12073.741416965368},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1358.8682047517682},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",3,590,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-24395.573410991667},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2745.6583589162437},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",4,624,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-25801.420014336953},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2903.8827389215867},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",5,753,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-31135.367421146995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3504.2046512947995},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",6,733,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-30308.398830943886},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3411.1314865857739},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",7,733,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-30308.398830943886},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3411.1314865857739},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",8,614,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-25387.935719235396},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2857.3461565670741},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",9,480,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-19847.246164874578},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2233.755953016605},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",10,808,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-33409.531044205542},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3760.1558542446191},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",11,575,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-23775.346968339338},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2675.8534853844749},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",12,644,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-26628.388604540058},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2996.9559036306118},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",13,366,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-15133.525200716866},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1703.2389141751614},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",14,858,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-35476.952519713304},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3992.8387660171816},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",15,393,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16249.932797491061},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1828.8876865323455},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",16,453,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-18730.838568100382},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2108.1071806594209},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",17,505,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20880.956902628463},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2350.0974089028869},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",18,934,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-38619.433162485118},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4346.5167919114774},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44866,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44896},"63-GRF",19,301,44865,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44895},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":692.84307048984465},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":734.19150000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-41.34842951015537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-12445.877282556767},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1400.7511288708295},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",1,12,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1212.7318867383483},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-289.76870173899687},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",2,10,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1010.6099056152902},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-241.47391811583071},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",3,15,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1515.9148584229354},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-362.2108771737461},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",4,34,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3436.0736790919868},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-821.01132159382439},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",5,26,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2627.5857545997546},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-627.83218710115989},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",6,44,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4446.6835847072771},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1062.4852397096552},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",7,44,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4446.6835847072771},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1062.4852397096552},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",8,23,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2324.4027829151673},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-555.3900116664106},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",9,72,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7276.3913204300898},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1738.6122104339811},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",10,37,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3739.2566507765741},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-893.45349702857368},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",11,22,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2223.3417923536385},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-531.24261985482758},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",12,61,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6164.7204242532707},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1472.9909005065674},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",13,27,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2728.6467451612834},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-651.97957891274291},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",14,23,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2324.4027829151673},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-555.3900116664106},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",15,67,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6771.0863676224444},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1617.8752513760658},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",16,62,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6265.7814148147991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1497.1382923181504},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",17,21,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2122.2808017921097},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-507.09522804324456},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",18,65,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6568.9643864993868},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1569.5804677528997},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GCSF",19,43,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4345.6225941457478},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1038.3378478980721},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",1,344,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-34764.980753165983},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3912.7081948188734},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",2,289,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-29206.626272281886},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3287.1298497170187},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",3,228,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-23041.905848028618},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2593.3065942404164},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",4,175,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-17685.673348267581},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1990.4765525968107},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",5,212,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-21424.929999044154},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2411.3201665744223},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",6,203,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20515.381083990393},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2308.9528010123004},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",7,208,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-21020.686036798037},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2365.8235596579234},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",8,247,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-24962.064668697669},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2809.4154770937844},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",9,271,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-27387.528442174367},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3082.3951185927754},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",10,258,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-26073.735564874489},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2934.531146114155},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",11,240,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-24254.637734766966},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2729.7964149899117},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",12,253,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-25568.430612066844},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2877.660387468532},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",13,270,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-27286.467451612836},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3071.0209668636508},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",14,217,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-21930.234951851799},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2468.1909252200453},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",15,277,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-27993.894385543539},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3150.640028967523},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",16,157,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-15866.575518160056},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1785.7418214725672},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",17,196,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-19807.95415005969},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2229.3337389084281},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",18,286,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-28903.443300597301},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3253.0073945296449},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"60-GRF",19,116,44895,44925,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-11723.074905137368},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1319.4016005784574},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",1,136,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-13744.294716367947},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3284.0452863752976},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",2,101,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10207.160046714431},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2438.88657296989},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",3,32,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3233.9516979689288},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-772.71653797065835},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",4,81,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8185.9402354838512},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1955.938736738229},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",5,71,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7175.3303298685605},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1714.4648186223981},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",6,131,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-13238.989763560303},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3163.3083273173825},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",7,36,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3638.1956602150449},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-869.30610521699055},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",8,62,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6265.7814148147991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1497.1382923181504},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",9,59,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5962.5984431302122},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1424.6961168834011},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",10,52,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5255.1715091995093},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1255.6643742023198},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",11,100,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10106.099056152903},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2414.7391811583075},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",12,46,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4648.8055658303347},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1110.7800233328212},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",13,41,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4143.5006130226902},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-990.04306427490599},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",14,162,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16371.880470967702},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3911.8774734764579},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",15,33,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3335.012688530458},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-796.86392978224148},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",16,51,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5154.11051863798},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1231.5169823907365},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",17,56,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5659.4154714456254},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1352.2539414486521},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",18,120,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-12127.318867383483},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2897.6870173899688},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GCSF",19,84,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8489.123207168439},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2028.3809121729782},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",1,601,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-60737.65532747894},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6835.8651892039034},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",2,300,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-30318.297168458706},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3412.2455187373894},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",3,595,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-60131.289384109768},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6767.6202788291557},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",4,633,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-63971.607025447869},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7199.8380445358916},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",5,765,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-77311.657779569709},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-8701.2260727803441},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",6,748,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-75593.620940023713},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-8507.8654933852249},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",7,747,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-75492.559949462186},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-8496.4913416561012},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",8,616,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-62253.570185901881},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7006.4774651407733},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",9,486,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-49115.641412903104},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5527.837740354571},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",10,816,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-82465.76829820768},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-9281.3078109656999},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",11,575,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-58110.069572879191},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6540.1372442466636},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",12,657,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-66397.070798924571},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7472.817686034884},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",13,378,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-38201.054432257974},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4299.4293536091109},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",14,871,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-88024.122779091776},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-9906.8861560675541},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",15,413,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-41738.189101911485},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4697.524664128473},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",16,457,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-46184.872686618764},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5197.9873402099574},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",17,509,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-51440.044195818271},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5789.4432301244378},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",18,939,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-94896.270137275758},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-10680.328473648031},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44896,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44927},"63-GRF",19,306,44895,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44925},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1081.3683094384708},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1182.4292999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-101.06099056152902},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-30924.663111827882},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3480.4904291121375},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",1,12,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1627.3971225806404},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":388.84831559287113},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",2,10,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1356.1642688172003},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":324.04026299405928},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",3,15,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2034.2464032258003},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":486.06039449108886},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",4,34,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4610.9585139784813},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1101.7368941798015},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",5,26,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3526.027098924721},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":842.50468378455412},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",6,44,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5967.1227827956809},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1425.7771571738606},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",7,45,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6102.739209677401},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1458.1811834732666},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",8,23,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3119.1778182795606},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":745.29260488633633},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",9,71,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9628.7663086021221},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2300.685867257821},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",10,37,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5017.8077946236408},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1198.9489730780192},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",11,23,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3119.1778182795606},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":745.29260488633633},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",12,63,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8543.8348935483627},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2041.4536568625736},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",13,27,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3661.6435258064407},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":874.90871008396005},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",14,24,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3254.7942451612807},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":777.69663118574226},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",15,67,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9086.3006010752415},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2171.0697620601968},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",16,65,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8815.0677473118012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2106.2617094613852},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",17,21,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2847.9449645161208},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":680.48455228752448},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",18,65,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8815.0677473118012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2106.2617094613852},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GCSF",19,45,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6102.739209677401},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1458.1811834732666},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",1,350,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":47465.749408602009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5342.1466849896942},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",2,295,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":40006.845930107411},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4502.6664916341706},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",3,234,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":31734.243890322487},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3571.6066408216811},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",4,178,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":24139.723984946166},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2716.86317122333},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",5,215,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":29157.531779569807},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3281.6043922079548},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",6,204,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":27665.751083870888},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3113.7083535368506},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",7,212,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":28750.682498924645},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3235.8145634794719},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",8,248,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":33632.873866666567},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3785.2925082212691},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",9,271,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":36752.051684946127},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4136.3478618063064},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",10,259,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":35124.654562365489},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3953.1885468923738},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",11,247,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":33497.257439784851},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3770.0292319784417},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",12,257,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":34853.421708602051},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3922.6619944067188},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",13,273,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":37023.284538709566},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4166.8744142919613},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",14,219,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":29699.997487096687},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3342.6574971792656},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",15,286,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":38786.298088171927},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4365.2970054487214},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",16,160,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":21698.628301075205},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2442.1241988524316},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",17,202,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":27394.518230107446},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3083.1818010511947},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",18,294,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":39871.229503225688},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4487.4032153913431},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"60-GRF",19,116,44925,44955,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":15731.505518279524},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1770.5400441680131},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",1,139,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":18850.683336559083},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4504.1596556174236},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",2,108,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":14646.574103225763},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3499.6348403358402},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",3,32,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4339.725660215041},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1036.9288415809897},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",4,82,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11120.547004301043},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2657.1301565512863},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",5,71,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9628.7663086021221},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2300.685867257821},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",6,132,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":17901.368348387045},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4277.3314715215829},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",7,37,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5017.8077946236408},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1198.9489730780192},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",8,61,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8272.6020397849225},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1976.6456042637617},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",9,61,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8272.6020397849225},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1976.6456042637617},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",10,51,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6916.4377709677219},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1652.6053412697024},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",11,103,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":13968.491968817163},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3337.6147088388107},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",12,46,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6238.3556365591212},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1490.5852097726727},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",13,42,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5695.8899290322415},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1360.969104575049},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",14,163,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":22105.477581720366},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5281.8562868031668},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",15,34,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4610.9585139784813},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1101.7368941798015},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",16,51,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6916.4377709677219},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1652.6053412697024},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",17,56,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7594.5199053763217},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1814.6254727667319},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",18,124,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":16816.436933333283},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4018.099261126335},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GCSF",19,85,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11527.396284946202},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2754.3422354495037},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",1,609,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":82590.403970967498},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9295.3352318820671},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",2,314,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":42583.558040860087},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4792.6687402478965},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",3,615,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":83404.102532257821},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9386.9148893390338},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",4,637,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":86387.663923655666},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9722.706966681244},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",5,775,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":105102.73083333303},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":11829.039088191466},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",6,760,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":103068.48443010723},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":11600.08994454905},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",7,758,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":102797.25157634378},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":11569.563392063395},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",8,619,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":83946.568239784698},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9447.9679943103456},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",9,495,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":67130.131306451411},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7555.3217401997099},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",10,829,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":112426.0178849459},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":12653.256005304162},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",11,579,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":78521.911164515899},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8837.436944597237},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",12,672,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":91134.238864515864},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":10256.921635180213},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",13,385,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":52212.324349462215},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5876.3613534886636},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",14,898,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":121783.55133978459},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":13706.422066059273},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",15,425,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":57636.981424731013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6486.8924032017712},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",16,462,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":62654.789219354658},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7051.6336241863964},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",17,528,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":71605.473393548178},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8059.0098562130242},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",18,948,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":128564.37268387059},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":14469.585878200658},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44927,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44958},"63-GRF",19,309,44925,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44955},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1102.7775268817202},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":967.16110000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":135.61642688172003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":41905.475906451487},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4716.3523590337581},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",1,12,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1522.8907570422193},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":363.87769001875944},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",2,10,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1269.0756308685161},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":303.23140834896623},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",3,16,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2030.5210093896258},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":485.17025335834592},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",4,34,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4314.8571449529545},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1030.9867883864849},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",5,26,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3299.5966402581416},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":788.40166170731209},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",6,44,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5583.9327758214713},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1334.2181967354513},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",7,45,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5710.8403389083223},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1364.5413375703479},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",8,23,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2918.8739509975871},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":697.43223920262233},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",9,71,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9010.4369791664649},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2152.94299927766},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",10,37,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4695.5798342135095},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1121.956210891175},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",11,23,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2918.8739509975871},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":697.43223920262233},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",12,62,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7868.2689113848},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1880.0347317635906},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",13,27,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3426.5042033449936},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":818.72480254220875},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",14,25,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3172.6890771712901},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":758.07852087241542},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",15,68,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8629.714289905909},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2061.9735767729699},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",16,65,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8248.991600645355},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1971.0041542682804},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",17,21,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2665.0588248238837},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":636.785957532829},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",18,66,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8375.8991637322069},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2001.327295103177},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GCSF",19,44,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5583.9327758214713},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1334.2181967354513},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",1,355,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":45052.184895832324},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5070.506274345199},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",2,298,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":37818.453799881783},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4256.3686471968149},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",3,240,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":30457.815140844388},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3427.94790378267},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",4,179,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":22716.453792546439},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2556.6778115712414},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",5,215,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":27285.126063673095},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3070.8699971386413},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",6,205,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":26016.050432804579},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2928.0388344810303},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",7,210,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":26650.588248238837},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2999.4544158098356},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",8,251,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":31853.798334799754},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3585.0621827060422},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",9,271,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":34391.94959653679},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3870.7245080212647},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",10,263,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":33376.689091841974},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3756.4595778951757},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",11,244,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":30965.445393191792},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3485.080368845714},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",12,258,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":32742.151276407716},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3685.04399656637},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",13,275,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":34899.57984888419},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3927.8569730843087},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",14,220,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":27919.663879107353},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3142.2855784674471},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",15,286,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":36295.56304283956},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4084.9712520076814},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",16,164,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":20812.840346243665},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2342.4310675848246},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",17,200,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":25381.512617370321},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2856.6232531522246},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",18,311,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":39468.252120010853},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4442.0491586517101},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"60-GRF",19,115,44955,44985,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":14594.369754987934},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1642.558370562529},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",1,141,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":17893.966395246076},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4275.5628577204234},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",2,104,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":13198.386561032567},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3153.6066468292483},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",3,32,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4061.0420187792515},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":970.34050671669183},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",4,84,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10660.235299295535},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2547.143830131316},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",5,71,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9010.4369791664649},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2152.94299927766},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",6,133,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":16878.705890551264},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4032.9777310412505},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",7,38,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4822.4873973003614},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1152.2793517260716},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",8,62,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7868.2689113848},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1880.0347317635906},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",9,61,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7741.3613482979481},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1849.7115909286938},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",10,53,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6726.1008436031352},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1607.126464249521},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",11,103,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":13071.478997945716},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3123.2835059943523},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",12,47,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5964.6554650820253},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1425.187619240141},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",13,42,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5330.1176496477674},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1273.571915065658},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",14,163,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":20685.932783156812},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4942.6719560881493},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",15,34,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4314.8571449529545},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1030.9867883864849},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",16,51,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6472.2857174294322},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1546.4801825797276},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",17,56,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7106.8235328636902},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1698.0958867542108},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",18,122,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":15482.722696595896},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3699.4231818573876},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GCSF",19,83,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10533.327736208683},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2516.8206892964195},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",1,621,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":78809.596676934845},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8869.815201037658},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",2,316,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":40102.789935445107},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4513.4647399805153},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",3,619,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":78555.781550761152},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8841.2489685061355},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",4,652,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":82743.731132627247},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9312.5918052762518},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",5,772,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":97972.638703049437},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":11026.565757167587},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",6,760,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":96449.747946007221},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":10855.168361978454},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",7,765,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":97084.285761441482},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":10926.58394330726},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",8,617,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":78301.966424587445},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8812.682735974613},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",9,493,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":62565.428601817846},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7041.5763190202342},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",10,827,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":104952.55467282629},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":11812.137151784449},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",11,580,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":73606.386590373935},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8284.2074341414518},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",12,673,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":85408.789957451139},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9612.5372468572368},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",13,383,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":48605.596662264164},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5470.43352978651},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",14,902,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":114470.62190434015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":12883.370871716534},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",15,427,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":54189.529438085636},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6098.8906454799999},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",16,467,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":59265.831961559699},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6670.2152961104448},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",17,527,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":66880.285746770795},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7527.2022720561117},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",18,948,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":120308.36980633532},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":13540.394219941545},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44958,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":44986},"63-GRF",19,310,44955,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":44985},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1142.8749130868514},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1015.9673499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":126.90756308685161},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":39341.344556923999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4427.7660423859479},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",1,12,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1057.7381398379162},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-252.7346818471039},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",2,10,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-881.44844986493013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-210.61223487258658},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",3,14,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1234.0278298109022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-294.85712882162119},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",4,35,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3085.0695745272556},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-737.142822054053},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",5,26,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2291.7659696488181},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-547.59181066872509},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",6,44,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3878.3731794056926},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-926.69383343938091},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",7,45,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3966.5180243921855},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-947.75505692663955},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",8,22,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1939.1865897028463},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-463.34691671969046},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",9,71,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6258.283994041004},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1495.3468675953648},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",10,37,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3261.3592645002414},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-779.26526902857029},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",11,23,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2027.3314346893394},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-484.40814020694916},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",12,62,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5464.980389162567},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1305.7958562100368},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",13,27,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2379.9108146353115},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-568.65303415598373},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",14,25,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2203.6211246623252},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-526.53058718146644},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",15,68,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5993.8494590815244},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1432.1631971335885},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",16,65,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5729.4149241220457},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1368.9795266718127},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",17,21,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1851.0417447163532},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-442.28569323243175},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",18,62,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5464.980389162567},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1305.7958562100368},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GCSF",19,43,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3790.2283344191997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-905.63260995212227},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",1,349,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-30762.55090028606},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3462.2451211948555},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",2,287,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-25297.570511123493},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2847.1757873436204},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",3,238,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20978.473106785335},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2361.072604138612},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",4,174,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-15337.203027649784},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1726.1623240341114},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",5,218,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-19215.576207055477},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2162.6631416059558},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",6,198,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-17452.679307325616},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1964.2536790732991},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",7,211,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-18598.562292150025},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2093.2198297195259},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",8,247,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-21771.776711663773},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2450.3568622783073},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",9,271,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-23887.252991339607},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2688.4482173174952},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",10,258,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-22741.370006515197},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2559.4820666712685},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",11,237,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-20890.328261798844},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2351.1521310119792},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",12,256,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-22565.080316542211},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2539.6411204180031},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",13,265,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-23358.383921420649},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2628.9253785576984},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",14,218,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-19215.576207055477},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2162.6631416059558},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",15,281,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-24768.701441204536},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2787.6529485838237},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",16,154,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-13574.306127919925},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1527.7528615014551},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",17,197,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-17364.534462339125},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1954.3332059466666},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",18,295,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-26002.72927101544},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2926.539572356683},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"60-GRF",19,117,44985,45016,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10312.946863419682},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1160.6953558160403},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",1,140,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-12340.278298109022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2948.571288216212},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",2,101,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8902.6293436357937},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2127.1835722131241},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",3,32,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2820.6350395677764},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-673.95915159227707},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",4,85,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7492.3118238519064},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1790.203996416986},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",5,72,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6346.4288390274969},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1516.4080910826233},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",6,134,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-11811.409228190063},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2822.2039472926599},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",7,36,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3173.2144195137485},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-758.20404554131164},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",8,62,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5464.980389162567},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1305.7958562100368},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",9,61,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5376.8355441760741},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1284.7346327227781},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",10,52,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4583.5319392976362},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1095.1836213374502},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",11,102,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8990.7741886222866},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2148.2447957003828},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",12,47,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4142.8077143651717},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-989.87750390115696},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",13,42,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3702.0834894327063},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-884.57138646486351},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",14,162,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-14279.464887811868},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3411.9182049359024},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",15,34,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2996.9247295407622},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-716.08159856679424},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",16,50,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4407.2422493246504},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1053.0611743629329},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",17,56,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4936.1113192436087},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1179.4285152864848},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",18,122,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10753.671088352148},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2569.4692654455562},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GCSF",19,85,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7492.3118238519064},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1790.203996416986},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",1,605,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-53327.631216828275},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6001.8862416128586},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",2,307,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-27060.467410853355},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3045.585249876277},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",3,593,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-52269.89307699036},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5882.8405640932651},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",4,630,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-55531.252341490595},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6249.8980697786792},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",5,768,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-67695.240949626634},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7618.9233612540093},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",6,748,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-65932.344049896768},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7420.5138987213522},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",7,756,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-66637.502809788712},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7499.8776837344149},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",8,616,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-54297.224511679698},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6111.0114460058203},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",9,492,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-43367.263733354564},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4880.8727783033501},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",10,826,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-72807.641958843233},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-8194.3108025987131},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",11,576,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-50771.430712219975},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5714.1925209405072},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",12,669,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-58968.901295963828},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6636.7965217173596},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",13,377,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-33230.606559907865},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3740.0183687405747},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",14,883,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-77831.898123073333},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-8759.7777708167832},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",15,421,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-37108.97973931356},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4176.5191863124192},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",16,460,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-40546.628693786784},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4563.4176382510987},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",17,521,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-45923.464237962857},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5168.5664989757015},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",18,934,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-82327.285217384473},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-9265.7219002750571},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[44986,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45017},"63-GRF",19,306,44985,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":779.43415501350705},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":867.57900000000006},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-88.144844986493013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-26972.322565866863},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3035.6647767496443},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",1,12,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-128.97323727598587},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-30.816710546839332},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",2,10,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-107.47769772998822},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-25.680592122366111},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",3,15,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-161.21654659498233},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-38.520888183549168},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",4,35,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-376.17194205495878},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-89.88207242828139},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",5,26,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-279.44201409796938},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-66.769539518151888},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",6,46,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-494.39740955794582},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-118.1307237628841},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",7,45,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-483.649639784947},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-115.5626645506475},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",8,24,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-257.94647455197173},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-61.633421093678663},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",9,74,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-795.33496320191284},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-190.03638170550923},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",10,36,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-386.9197118279576},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-92.450131640517995},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",11,24,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-257.94647455197173},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-61.633421093678663},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",12,63,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-677.1094956989258},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-161.7877303709065},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",13,27,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-290.1897838709682},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-69.337598730388493},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",14,24,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-257.94647455197173},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-61.633421093678663},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",15,67,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-720.10057479092109},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-172.05996721985295},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",16,63,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-677.1094956989258},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-161.7877303709065},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",17,20,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-214.95539545997644},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-51.361184244732222},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",18,63,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-677.1094956989258},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-161.7877303709065},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GCSF",19,44,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-472.90187001194818},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-112.99460533841089},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",1,356,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3826.2060391875807},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-430.62954157486035},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",2,289,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3106.1054643966595},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-349.58409414363661},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",3,227,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2439.7437384707328},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-274.58681443116097},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",4,174,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1870.1119405017951},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-210.47623661243173},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",5,211,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2267.7794221027516},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-255.23267773116723},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",6,195,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2095.8151057347704},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-235.87854103117351},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",7,209,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2246.2838825567537},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-252.81341064366799},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",8,246,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2643.9513641577105},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-297.56985176240352},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",9,273,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2934.1411480286783},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-330.22995744364289},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",10,253,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2719.1857525687019},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-306.03728656865076},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",11,236,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2536.473666427722},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-285.47351632490739},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",12,254,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2729.9335223417011},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-307.2469201124004},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",13,260,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2794.4201409796938},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-314.504721374898},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",14,212,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2278.5271918757503},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-256.44231127491685},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",15,270,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2901.8978387096822},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-326.60105681239412},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",16,153,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1644.4087752688197},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-185.07393219368996},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",17,193,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-2074.3195661887726},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-233.45927394367428},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",18,286,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3073.8621550776634},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-345.95519351238784},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"60-GRF",19,110,45016,45046,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1182.2546750298704},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-133.05968981245684},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",1,139,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1493.9399984468364},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-356.96023050088894},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",2,104,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1117.7680563918775},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-267.07815807260755},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",3,32,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-343.92863273596231},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-82.177894791571561},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",4,84,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-902.81266093190106},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-215.71697382787534},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",5,70,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-752.34388410991755},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-179.76414485656278},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",6,130,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1397.2100704898469},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-333.84769759075942},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",7,37,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-397.66748160095642},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-95.018190852754614},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",8,62,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-666.36172592592698},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-159.21967115866988},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",9,61,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-655.61395615292815},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-156.65161194643326},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",10,54,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-580.3795677419364},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-138.67519746077699},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",11,101,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1085.5247470728809},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-259.37398043589769},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",12,46,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-494.39740955794582},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-118.1307237628841},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",13,42,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-451.40633046595053},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-107.85848691393767},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",14,160,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1719.6431636798116},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-410.88947395785777},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",15,34,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-365.42417228195995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-87.314013216044771},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",16,49,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-526.64071887694229},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-125.83490139959395},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",17,56,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-601.87510728793404},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-143.81131588525022},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",18,123,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-1321.9756820788552},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-315.8712831051032},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GCSF",19,84,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-902.81266093190106},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-215.71697382787534},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",1,604,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6491.6529428912891},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-730.61866042476311},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",2,301,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3235.0787016726454},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-364.09969666863191},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",3,606,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6513.1484824372865},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-733.03792751226229},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",4,629,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6760.347187216259},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-760.85949901850324},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",5,765,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8222.0438763440998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-925.36966096845003},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",6,750,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8060.8273297491169},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-907.22515781220579},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",7,750,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8060.8273297491169},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-907.22515781220579},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",8,615,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6609.8784103942753},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-743.92462940600865},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",9,483,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5191.1728003584312},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-584.25300163106056},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",10,823,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8845.4145231780312},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-995.52840650592725},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",11,577,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-6201.4631590203207},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-697.95855474352368},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",12,668,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-7179.5102083632137},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-808.03520722473797},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",13,367,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3944.4315066905679},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-443.93551055610607},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",14,869,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-9339.8119327359764},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1051.1715495184092},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",15,410,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4406.5856069295169},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-495.94975293733916},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",16,448,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4815.0008583034723},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-541.9158275998243},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",17,518,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5567.3447424133901},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-626.59017566229682},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",18,931,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-10006.173658661903},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1126.1688292308847},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45017,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45047},"63-GRF",19,304,45016,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45046},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":399.17813022700125},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":409.92590000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-10.747769772998822},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-3267.3220109916419},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-367.72859729988073},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",1,12,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":531.87034838709656},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":127.0844627991948},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",2,10,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":443.22529032258046},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":105.90371899932899},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",3,15,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":664.83793548387075},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":158.85557849899351},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",4,34,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1506.9659870967735},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":360.07264459771852},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",5,26,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1152.3857548387091},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":275.34966939825534},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",6,42,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1861.5462193548378},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":444.79561979718176},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",7,44,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1950.191277419354},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":465.97636359704757},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",8,22,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":975.09563870967702},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":232.98818179852378},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",9,74,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3279.8671483870953},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":783.68752059503447},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",10,36,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1595.6110451612897},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":381.25338839758439},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",11,21,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":930.77310967741892},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":222.39780989859088},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",12,60,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2659.351741935483},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":635.42231399597404},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",13,27,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1196.7082838709673},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":285.94004129818831},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",14,24,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1063.7406967741931},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":254.16892559838959},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",15,65,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2880.964387096773},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":688.37417349563839},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",16,62,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2747.996799999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":656.60305779583973},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",17,20,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":886.45058064516093},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":211.80743799865797},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",18,64,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2836.641858064515},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":677.78380159570554},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GCSF",19,44,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1950.191277419354},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":465.97636359704757},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",1,348,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":15424.2401032258},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1735.9581205937955},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",2,277,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12277.340541935479},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1381.7827569094291},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",3,233,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10327.149264516125},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1162.2937991332021},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",4,167,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7401.8623483870933},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":833.06036246886163},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",5,208,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":9219.0860387096727},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1037.584164033073},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",6,190,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8421.2805161290289},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":947.79322676098036},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",7,201,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8908.8283354838677},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1002.6654662050371},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",8,244,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10814.697083870964},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1217.1660385772591},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",9,268,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11878.437780645156},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1336.8872882733826},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",10,248,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10991.987199999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1237.1195801932797},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",11,229,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10149.859148387093},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1142.3402575171815},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",12,239,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10593.084438709673},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1192.2241115572331},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",13,239,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10593.084438709673},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1192.2241115572331},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",14,195,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8642.8931612903198},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":972.73515378100615},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",15,264,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":11701.147664516124},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1316.933746657362},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",16,151,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6692.7018838709646},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":753.24619600477899},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",17,181,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8022.3777548387061},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":902.89775812493383},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",18,284,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":12587.598245161285},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1416.7014547374654},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"60-GRF",19,110,45046,45077,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4875.4781935483852},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":548.72239444056754},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",1,140,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6205.1540645161267},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1482.6520659906059},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",2,101,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4476.5754322580624},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1069.6275618932227},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",3,32,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1418.3209290322575},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":338.89190079785277},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",4,80,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3545.8023225806437},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":847.2297519946319},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",5,69,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3058.2545032258054},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":730.73566109537012},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",6,130,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5761.9287741935459},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1376.7483469912768},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",7,37,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1639.9335741935477},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":391.84376029751724},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",8,62,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2747.996799999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":656.60305779583973},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",9,61,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2703.674270967741},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":646.01268589590688},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",10,50,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2216.1264516129022},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":529.51859499664488},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",11,101,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4476.5754322580624},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1069.6275618932227},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",12,46,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2038.8363354838702},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":487.15710739691337},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",13,41,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1817.2236903225798},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":434.20524789724885},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",14,169,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7490.5074064516102},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1789.77285108866},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",15,34,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1506.9659870967735},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":360.07264459771852},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",16,49,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2171.8039225806442},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":518.92822309671203},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",17,54,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2393.4165677419346},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":571.88008259637661},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",18,122,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5407.348541935482},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1292.0253717918138},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GCSF",19,84,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3723.0924387096757},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":889.59123959436351},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",1,600,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":26593.517419354826},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2993.0312424030953},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",2,306,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":13562.693883870963},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1526.4459336255788},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",3,589,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":26105.969599999989},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2938.1590029590388},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",4,615,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":27258.355354838699},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3067.8570234631729},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",5,752,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":33330.541832258052},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3751.2658238118802},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",6,722,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":32000.86596129031},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3601.6142616917255},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",7,734,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":32532.736309677406},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3661.4748865397869},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",8,610,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":27036.742709677408},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3042.9150964431474},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",9,484,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":21452.104051612896},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2414.3785355384975},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",10,811,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":35945.571045161276},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4045.5805626481842},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",11,575,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":25485.454193548376},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2868.3216073029666},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",12,654,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":28986.933987096763},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3262.4040542193743},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",13,356,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":15778.820335483864},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1775.8652038258367},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",14,846,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":37496.859561290308},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4220.1740517883654},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",15,394,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":17463.076438709671},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1965.4238491780329},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",16,443,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":19634.880361290314},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2209.8547339742854},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",17,509,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":22560.167277419347},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2539.0881706386263},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",18,938,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":41574.532232258047},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4679.1055089568399},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45047,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45078},"63-GRF",19,305,45046,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45077},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":173.97112903225803},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":129.64859999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":44.322529032258046},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":13518.371354838704},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1521.4575482215737},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",1,12,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":76.048537634408547},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":18.170946324120418},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",2,10,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":63.373781362007122},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":15.142455270100347},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",3,15,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":95.060672043010683},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":22.71368290515052},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",4,34,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":215.47085663082422},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":51.484347918341186},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",5,26,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":164.77183154121852},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":39.370383702260902},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",6,42,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":266.16988172042988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":63.598312134421455},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",7,44,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":278.84463799283134},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":66.626803188441528},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",8,22,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":139.42231899641567},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":33.313401594220764},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",9,73,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":462.62860394265198},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":110.53992347173254},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",10,34,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":215.47085663082422},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":51.484347918341186},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",11,20,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":126.74756272401424},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":30.284910540200695},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",12,59,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":373.90531003584204},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":89.340486093592062},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",13,27,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":171.10920967741924},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":40.884629229270942},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",14,24,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":152.09707526881709},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":36.341892648240837},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",15,64,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":405.59220071684558},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":96.911713728642226},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",16,62,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":392.91744444444419},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":93.883222674622161},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",17,20,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":126.74756272401424},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":30.284910540200695},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",18,62,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":392.91744444444419},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":93.883222674622161},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GCSF",19,44,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":278.84463799283134},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":66.626803188441528},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",1,344,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2180.0580788530451},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":245.35986862390521},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",2,277,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1755.4537437275974},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":197.57175467680742},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",3,220,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1394.2231899641567},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":156.91619505017195},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",4,162,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1026.6552580645155},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":115.54737999149026},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",5,202,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1280.1503835125438},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":144.07759727333968},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",6,187,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1185.0897114695331},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":133.37876579264613},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",7,198,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1254.800870967741},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":141.22457554515475},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",8,241,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1527.3081308243716},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":171.8945591231429},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",9,264,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1673.0678279569879},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":188.29943406020632},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",10,241,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1527.3081308243716},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":171.8945591231429},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",11,225,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1425.9100806451602},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":160.4824722104031},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",12,230,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1457.5969713261638},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":164.04874937063431},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",13,237,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1501.9586182795688},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":169.04153739495794},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",14,197,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1248.4634928315404},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":140.51132011310852},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",15,266,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1685.7425842293894},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":189.7259449242988},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",16,147,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":931.59458602150471},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":104.8485485107967},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",17,182,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1153.4028207885297},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":129.81248863241498},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",18,275,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1742.7789874551959},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":196.14524381271491},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"60-GRF",19,112,45077,45107,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":709.78635125447977},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":79.884608389178439},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",1,132,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":836.53391397849396},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":199.88040956532458},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",2,94,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":595.71354480286698},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":142.33907953894328},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",3,33,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":209.13347849462349},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":49.970102391331146},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",4,77,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":487.97811648745483},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":116.59690557977268},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",5,68,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":430.94171326164843},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":102.96869583668237},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",6,127,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":804.84702329749041},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":192.30918193027441},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",7,37,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":234.48299103942634},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":56.027084499371284},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",8,62,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":392.91744444444419},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":93.883222674622161},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",9,61,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":386.58006630824343},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":92.368977147612114},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",10,50,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":316.86890681003558},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":75.712276350501739},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",11,99,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":627.40043548387052},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":149.91030717399346},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",12,46,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":291.51939426523279},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":69.655294242461608},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",13,41,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":259.83250358422919},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":62.084066607411422},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",14,157,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":994.9683673835118},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":237.73654774057545},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",15,33,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":209.13347849462349},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":49.970102391331146},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",16,49,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":310.53152867383488},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":74.198030823491706},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",17,54,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":342.21841935483849},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":81.769258458541884},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",18,119,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":754.14799820788471},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":180.19521771419411},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GCSF",19,86,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":545.01451971326128},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":130.22511532286299},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",1,581,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3682.0166971326139},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":414.40140601886316},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",2,286,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1812.4901469534036},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":203.9910535652235},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",3,572,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3624.9802939068072},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":407.98210713044699},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",4,611,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3872.138041218635},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":435.79906898025024},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",5,747,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4734.0214677419317},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":532.80180773853829},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",6,723,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4581.9243924731145},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":515.68367736942866},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",7,725,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4594.5991487455167},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":517.11018823352117},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",8,608,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3853.125906810033},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":433.65930268411154},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",9,476,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3016.5919928315388},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":339.50958565400833},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",10,801,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5076.2398870967709},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":571.31760106903516},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",11,573,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3631.3176720430083},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":408.6953625624933},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",12,655,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4150.9826792114663},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":467.18230799028458},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",13,357,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2262.4439946236544},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":254.63218924050628},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",14,847,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5367.7592813620031},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":604.1273509431619},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",15,394,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2496.9269856630808},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":281.02264022621705},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",16,439,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2782.1090017921128},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":313.11913466829765},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",17,508,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3219.3880931899616},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":362.33375947948792},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",18,926,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5868.4121541218592},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":660.47453007481454},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45078,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45108},"63-GRF",19,304,45077,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45107},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":12.538499999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.3373781362007122},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1926.5629534050165},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":216.82965134205577},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",1,12,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":23.263440860215042},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5.55853864301075},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",2,10,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":19.386200716845867},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4.6321155358422912},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",3,15,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":29.079301075268802},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6.9481733037634372},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",4,34,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":65.913082437275946},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":15.74919282186379},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",5,26,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":50.404121863799254},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":12.043500393189957},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",6,42,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":81.422043010752645},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":19.454885250537625},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",7,44,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":85.29928315412181},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":20.381308357706082},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",8,22,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":42.649641577060905},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":10.190654178853041},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",9,73,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":141.51926523297482},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":33.814443411648725},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",10,35,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":67.851702508960528},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":16.212404375448017},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",11,20,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":38.772401433691734},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9.2642310716845824},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",12,57,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":110.50134408602145},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":26.403058554301062},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",13,27,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":52.342741935483843},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":12.506711946774187},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",14,23,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":44.588261648745494},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":10.65386573243727},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",15,65,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":126.01030465949813},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":30.108750982974893},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",16,61,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":118.25582437275979},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":28.255904768637979},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",17,20,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":38.772401433691734},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9.2642310716845824},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",18,59,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":114.37858422939061},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":27.329481661469519},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GCSF",19,44,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":85.29928315412181},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":20.381308357706082},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",1,328,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":635.86738351254439},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":71.565220759139748},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",2,274,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":531.18189964157671},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":59.783141731720391},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",3,220,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":426.49641577060908},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":48.001062704301049},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",4,159,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":308.2405913978493},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":34.691677136290309},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",5,202,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":391.60125448028651},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":44.073703028494599},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",6,188,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":364.46057347670228},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":41.019089947311805},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",7,196,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":379.96953405017899},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":42.764583136559118},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",8,243,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":471.08467741935459},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":53.019355623387071},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",9,264,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":511.79569892473091},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":57.601275245161261},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",10,237,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":459.45295698924707},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":51.71023573145159},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",11,223,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":432.31227598566284},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":48.655622650268789},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",12,227,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":440.06675627240116},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":49.528369244892446},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",13,245,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":474.96191756272373},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":53.455728920698895},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",14,193,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":374.15367383512523},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":42.110023190591377},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",15,258,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":500.16397849462339},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":56.29215535322578},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",16,147,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":284.97715053763426},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":32.07343735241934},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",17,185,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":358.64471326164852},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":40.364530001344065},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",18,269,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":521.48879928315387},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":58.692208488440833},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"60-GRF",19,108,45107,45138,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":209.37096774193537},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":23.5641580548387},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",1,130,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":252.02060931899626},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":60.217501965949786},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",2,95,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":184.16890681003574},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":44.005097590501769},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",3,33,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":63.974462365591364},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":15.285981268279562},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",4,76,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":147.33512544802858},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":35.204078072401408},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",5,68,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":131.82616487455189},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":31.49838564372758},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",6,126,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":244.26612903225794},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":58.364655751612872},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",7,38,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":73.667562724014289},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":17.602039036200704},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",8,62,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":120.19444444444437},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":28.719116322222206},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",9,60,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":116.31720430107521},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":27.792693215053749},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",10,48,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":93.053763440860166},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":22.234154572043},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",11,99,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":191.92338709677409},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":45.857943804838683},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",12,46,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":89.176523297490988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":21.307731464874539},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",13,41,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":79.483422939068049},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":18.991673696953395},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",14,158,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":306.30197132616468},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":73.187425466308198},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",15,32,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":62.035842293906775},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":14.822769714695333},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",16,49,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":94.992383512544748},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":22.697366125627227},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",17,54,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":104.68548387096769},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":25.013423893548374},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",18,119,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":230.69578853046582},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":55.122174876523268},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GCSF",19,84,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":162.84408602150529},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":38.909770501075251},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",1,586,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1136.0313620071679},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":127.85737611236553},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",2,289,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":560.26120071684556},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":63.055941461559108},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",3,572,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1108.8906810035835},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":124.80276303118272},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",4,614,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1190.3127240143363},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":133.96660227473112},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",5,742,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1438.4560931899634},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":161.89449330268809},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",6,721,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1397.7450716845869},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":157.31257368091389},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",7,727,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1409.3767921146946},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":158.62169357284938},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",8,606,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1174.8037634408595},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":132.22110908548379},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",9,473,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":916.96729390680957},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":103.20228481424726},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",10,804,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1558.6505376344078},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":175.42206551935476},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",11,569,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1103.0748207885299},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":124.148203085215},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",12,647,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1254.2871863799276},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":141.16676168037625},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",13,351,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":680.45564516128991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":76.583513678225771},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",14,842,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1632.318100358422},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":183.71315816827948},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",15,388,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":752.1845878136196},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":84.656419678494572},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",16,440,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":852.99283154121815},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":96.002125408602097},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",17,499,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":967.37141577060879},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":108.87513767930102},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",18,926,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1795.1621863799273},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":202.04083665537624},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45108,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45139},"63-GRF",19,301,45107,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45138},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1.9386200716845867},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":1.9386200716845867},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":583.52464157706061},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":65.674181245430077},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",1,12,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":77.302580645161186},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":18.47058585625804},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",2,10,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":64.418817204300993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":15.392154880215035},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",3,15,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":96.628225806451482},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":23.08823232032255},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",4,34,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":219.02397849462338},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":52.333326592731119},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",5,26,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":167.48892473118258},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":40.01960268855909},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",6,42,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":270.55903225806418},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":64.647050496903148},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",7,44,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":283.44279569892439},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":67.725481472946157},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",8,22,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":141.72139784946219},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":33.862740736473079},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",9,72,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":463.81548387096711},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":110.82351513754824},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",10,33,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":212.58209677419327},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":50.794111104709614},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",11,20,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":128.83763440860199},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":30.78430976043007},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",12,57,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":367.18725806451567},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":87.735282817225695},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",13,27,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":173.93080645161268},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":41.558818176580594},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",14,24,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":154.60516129032237},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":36.941171712516081},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",15,65,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":418.72231182795645},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":100.04900672139772},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",16,61,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":392.95478494623603},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":93.892144769311699},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",17,20,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":128.83763440860199},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":30.78430976043007},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",18,62,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":399.39666666666614},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":95.43136025733321},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GCSF",19,44,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":283.44279569892439},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":67.725481472946157},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",1,328,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2112.9372043010726},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":237.80558870735456},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",2,279,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1797.2849999999976},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":202.27975380899974},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",3,209,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1346.3532795698907},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":151.52856109706431},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",4,159,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1024.2591935483858},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":115.2777091599676},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",5,201,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1294.8182258064498},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":145.72842478712883},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",6,189,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1217.5156451612888},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":137.02822032222565},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",7,194,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1249.7250537634393},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":140.6533055159353},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",8,242,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1558.935376344084},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":175.45412337554816},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",9,265,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1707.0986559139762},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":192.12951526661266},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",10,232,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1494.5165591397829},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":168.2039529881288},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",11,223,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1436.539623655912},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":161.6787996394514},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",12,218,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1404.3302150537615},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":158.05371444574172},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",13,236,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1520.2840860215033},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":171.10402114309656},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",14,196,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1262.6088172042994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":142.10333959341918},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",15,254,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1636.2379569892453},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":184.1543278404514},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",16,141,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":908.30532258064397},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":102.22740246261277},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",17,183,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1178.8643548387081},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":132.67811808977402},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",18,274,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1765.0755913978471},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":198.65466861529006},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"60-GRF",19,106,45138,45169,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":682.83946236559052},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":76.851806106645071},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",1,133,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":856.77026881720315},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":204.71565990685994},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",2,93,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":599.09499999999923},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":143.14704038599982},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",3,33,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":212.58209677419327},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":50.794111104709614},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",4,75,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":483.14112903225742},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":115.44116160161275},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",5,69,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":444.48983870967686},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":106.20586867348374},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",6,126,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":811.67709677419248},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":193.94115149070942},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",7,38,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":244.79150537634376},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":58.49018854481713},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",8,62,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":399.39666666666614},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":95.43136025733321},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",9,60,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":386.51290322580593},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":92.352929281290201},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",10,49,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":315.65220430107485},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":75.421558913053659},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",11,98,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":631.30440860214969},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":150.84311782610732},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",12,46,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":296.32655913978454},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":70.803912448989152},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",13,41,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":264.11715053763407},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":63.107835008881644},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",14,154,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":992.04978494623526},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":237.03918515531151},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",15,32,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":206.14021505376317},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":49.25489561668811},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",16,47,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":302.76844086021464},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":72.343127937010649},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",17,54,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":347.86161290322536},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":83.117636353161188},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",18,118,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":760.14204301075165},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":181.62742758653738},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GCSF",19,87,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":560.44370967741861},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":133.9117474578708},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",1,580,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3736.2913978494576},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":420.50988247032205},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",2,281,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1810.1687634408579},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":203.72978788648362},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",3,565,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3639.6631720430059},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":409.63462688919304},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",4,604,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3890.89655913978},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":437.91029140012853},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",5,741,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4773.4343548387033},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":537.23762570777353},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",6,712,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4586.6197849462305},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":516.21213158425746},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",7,713,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4593.061666666661},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":516.93714862299942},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",8,610,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3929.5478494623603},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":442.26039363258008},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",9,473,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3047.0100537634371},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":342.93305932493507},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",10,805,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5185.7147849462299},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":583.63871618725739},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",11,573,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3691.1982258064468},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":415.4347631991285},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",12,646,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4161.4555913978438},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":468.3610070272897},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",13,347,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2235.3329569892444},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":251.5809124434513},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",14,827,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5327.4361827956918},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":599.5890910395799},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",15,386,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2486.566344086018},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":279.8565769543867},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",16,438,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2821.5441935483832},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":317.55746296896734},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",17,499,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3214.4989784946197},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":361.7835023322254},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",18,923,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":5945.8568279569818},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":669.19072675880568},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45139,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45170},"63-GRF",19,304,45138,{"$f":"SUMPRODUCT((MeterReadSch[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*MeterReadSch[NEMO])","v":45169},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":6.4418817204300991},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":6.4418817204300991},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1958.3320430107501},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":220.40517977754811},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"Excludes voided and rebills"]
[45170,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"60-GCSF",16,437,45169,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45194},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":90.347407407407388},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":16.366250000000001},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":73.98115740740738},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":32329.765787037024},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7724.8354414356827},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45170,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"60-GCSF",20,3,45169,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45198},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":94.205555555555534},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":16.366250000000001},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":77.839305555555541},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":233.51791666666662},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":55.796490786833324},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45170,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"60-GRF",16,3831,45169,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45194},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":90.347407407407388},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":16.366250000000001},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":73.98115740740738},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":283421.8140277777},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":31898.388272109911},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45170,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"63-GCSF",12,644,45169,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45188},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":79.393703703703693},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":15.056950000000001},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":64.336753703703693},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":41432.869385185179},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9899.9200914528847},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45170,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"63-GCSF",13,740,45169,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45189},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":87.791481481481469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":16.366250000000001},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":71.425231481481461},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":52854.671296296285},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":12629.031733931479},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45170,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"63-GCSF",20,7,45169,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45198},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":94.205555555555534},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":16.366250000000001},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":77.839305555555541},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":544.87513888888884},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":130.19181183594443},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45170,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"63-GRF",12,4251,45169,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45188},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":79.393703703703693},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":15.056950000000001},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":64.336753703703693},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":273495.53999444441},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":30781.211937970733},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45170,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45200},"63-GRF",13,6324,45169,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45189},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":87.791481481481469},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":16.366250000000001},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":71.425231481481461},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":451693.16388888878},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":50836.891193468327},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"60-GCSF",16,683,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45194},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45223},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":250.01861409796896},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":206.72039999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":43.298214097969009},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":29572.680228912832},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7066.0607266801571},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"60-GCSF",20,3,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45198},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":308.53901433691766},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":265.62460000000004},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":42.914414336917616},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":128.74324301075285},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":30.761755993097673},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"60-GRF",16,3934,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45194},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45223},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":250.01861409796896},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":206.72039999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":43.298214097969009},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":170335.17426141008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":19170.780991668627},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"63-GCSF",12,652,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45188},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":186.72452210274795},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":143.01279999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":43.711722102748013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":28500.042810991705},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6809.766029206985},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"63-GCSF",13,767,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45189},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45218},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":194.1481959378734},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":155.59599999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":38.552195937873449},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":29569.534284348934},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":7065.3090384611933},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"63-GCSF",20,7,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45198},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45229},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":308.53901433691766},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":265.62460000000004},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":42.914414336917616},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":300.40090035842331},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":71.777430650561243},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"63-GRF",12,4422,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45188},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45217},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":186.72452210274795},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":143.01279999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":43.711722102748013},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":193293.23513835171},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":21754.651052410125},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45200,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45231},"63-GRF",13,6777,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45189},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45218},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":194.1481959378734},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":155.59599999999995},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":38.552195937873449},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":261268.23187096836},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":29405.060199674626},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"60-GCSF",16,691,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45223},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45257},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":669.74749103942645},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":724.48780000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-54.740308960573657},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-37825.5534917564},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-9037.9923606560842},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"60-GCSF",20,3,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45229},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":695.62783154121848},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":752.64070000000004},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-57.012868458781554},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-171.03860537634466},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-40.867759122297343},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"60-GRF",16,4299,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45223},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45257},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":669.74749103942645},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":724.48780000000011},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-54.740308960573657},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-235328.58822150616},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-26485.620750001144},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"63-GCSF",12,648,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45217},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45247},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":479.0928793309439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":512.17309999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-33.080220669056075},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-21435.982993548336},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-5121.8880532988469},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"63-GCSF",13,758,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45218},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45250},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":526.48013142174432},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":562.92180000000019},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-36.441668578255872},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-27622.784782317951},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-6600.1550485453126},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"63-GCSF",20,7,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45229},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45259},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":695.62783154121848},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":752.64070000000004},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-57.012868458781554},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-399.09007921147088},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-95.358104618693801},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"63-GRF",12,4464,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45217},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45247},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":479.0928793309439},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":512.17309999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-33.080220669056075},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-147670.10506666632},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-16619.886382980123},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45231,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45261},"63-GRF",13,6749,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45218},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45250},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":526.48013142174432},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":562.92180000000019},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-36.441668578255872},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-245944.82123464887},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-27680.45017342452},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"60-GCSF",16,692,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45257},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45282},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":927.52324372759847},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.06399999999974},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":176.45924372759873},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":122109.79665949833},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":29176.768282064539},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"60-GCSF",20,3,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45259},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45289},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1056.4345519713263},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":815.75489999999979},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":240.67965197132651},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":722.03895591397952},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":172.52312167933917},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"60-GRF",16,4368,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45257},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45282},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":927.52324372759847},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":751.06399999999974},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":176.45924372759873},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":770773.97660215129},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":86748.607054232969},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"63-GCSF",12,657,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45247},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45278},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1022.5749522102748},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":906.99719999999968},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":115.57775221027509},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":75934.583202150738},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":18143.718188822055},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"63-GCSF",13,767,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45250},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45279},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":988.82189366786133},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":869.10479999999984},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":119.71709366786149},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":91823.010843249765},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":21940.080023273087},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"63-GCSF",20,7,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45259},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45289},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1056.4345519713263},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":815.75489999999979},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":240.67965197132651},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1684.7575637992854},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":402.55395058512471},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"63-GRF",12,4514,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45247},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45278},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1022.5749522102748},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":906.99719999999968},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":115.57775221027509},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":521717.97347718175},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":58718.001448125768},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45261,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45292},"63-GRF",13,6866,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45250},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45279},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":988.82189366786133},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":869.10479999999984},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":119.71709366786149},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":821977.56512353697},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":92511.437812984776},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},"ZBIR file for # of Contract Accounts; Duplicates Removed = total # of customers billed"]
[45292,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"60-GCSF",16,689,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45282},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45310},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1113.3377240143368},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1079.2921999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":34.045524014336934},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":23457.366045878149},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5604.8748941628701},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45292,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"60-GCSF",20,3,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45289},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8534767025085},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1233.1274999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-68.27402329749134},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-204.82206989247402},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-48.939939593623869},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45292,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"60-GRF",16,4361,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45282},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45310},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1113.3377240143368},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1079.2921999999999},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":34.045524014336934},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":148472.53022652338},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":16710.197248416618},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45292,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"63-GCSF",12,666,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45278},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45303},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":908.84227598566315},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":769.58149999999989},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":139.26077598566326},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":92747.676806451724},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":22161.018598921408},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45292,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"63-GCSF",13,783,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45279},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45307},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1097.8000179211472},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":985.13864999999987},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":112.6613679211473},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":88213.851082258334},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":21077.711720973508},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45292,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"63-GCSF",20,7,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45289},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45316},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1164.8534767025085},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1233.1274999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-68.27402329749134},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-477.91816308243938},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-114.19319238512237},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45292,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"63-GRF",12,4548,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45278},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45303},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":908.84227598566315},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":769.58149999999989},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":139.26077598566326},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":633358.00918279646},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":71282.797202699876},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45292,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45323},"63-GRF",13,6912,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45279},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45307},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1097.8000179211472},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":985.13864999999987},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":112.6613679211473},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":778715.37507097016},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":87642.390804262512},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45323,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"60-GCSF",16,697,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45310},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45342},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1171.7494797129086},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1034.2627999999997},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":137.48667971290888},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":95828.215759897488},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":22897.078879810993},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45323,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"60-GCSF",20,3,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45316},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45348},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1082.3061817804614},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":852.93560000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":229.37058178046141},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":688.11174534138422},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":164.41659469777593},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45323,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"60-GRF",16,4399,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45310},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45342},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1171.7494797129086},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1034.2627999999997},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":137.48667971290888},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":604803.90405708621},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":68069.106911474504},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45323,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"63-GCSF",12,652,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45303},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45335},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1224.7986849585961},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1232.9765999999997},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-8.1779150414035939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-5332.0006069951432},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1274.0218266346913},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45323,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"63-GCSF",13,770,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45307},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45336},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1053.2635860391613},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1021.8646499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":31.398936039161526},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":24177.180750154374},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5776.8665558249859},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45323,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"63-GCSF",20,7,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45316},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45348},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1082.3061817804614},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":852.93560000000002},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":229.37058178046141},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1605.5940724632298},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":383.63872096147719},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45323,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"63-GRF",12,4528,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45303},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45335},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1224.7986849585961},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1232.9765999999997},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":-8.1779150414035939},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-37029.599307475473},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-4167.585125098165},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45323,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45352},"63-GRF",13,6937,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45307},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45336},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":1053.2635860391613},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1021.8646499999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":31.398936039161526},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":217814.41930366351},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":24514.446575137139},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45352,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"60-GCSF",16,699,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45342},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45370},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":664.54564079135559},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":543.53150000000005},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":121.01414079135554},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":84588.884413157532},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":20211.566535018566},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45352,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"60-GCSF",20,3,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45348},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45376},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":684.54970809718031},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":586.82429999999988},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":97.725408097180434},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":293.1762242915413},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":70.05117522075173},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45352,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"60-GRF",16,4415,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45342},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45370},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":664.54564079135559},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":543.53150000000005},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":121.01414079135554},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":534277.43159383477},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":60131.535804563966},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45352,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"63-GCSF",12,654,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45335},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45364},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":869.43663267828447},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":681.17870000000005},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":188.25793267828442},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":123120.687971598},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":29418.309439108063},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45352,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"63-GCSF",13,787,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45336},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45365},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":833.81137317477976},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":659.08479999999997},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":174.72657317477979},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":137509.81308855169},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":32856.429727602837},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45352,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"63-GCSF",20,7,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45348},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45376},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":684.54970809718031},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":586.82429999999988},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":97.725408097180434},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":684.07785668026304},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":163.45274218175405},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45352,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"63-GRF",12,4543,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45335},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45364},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":869.43663267828447},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":681.17870000000005},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":188.25793267828442},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":855255.78815744608},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":96256.815292071347},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45352,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45383},"63-GRF",13,6988,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45336},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45365},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":833.81137317477976},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":659.08479999999997},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":174.72657317477979},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1220989.2933453612},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":137419.17039385773},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45383,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"60-GCSF",16,692,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45370},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45400},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":599.55919251843625},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":499.25225},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":100.30694251843624},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":69412.404222757876},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":16585.316570100698},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45383,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"60-GCSF",20,0,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45376},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45406},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":514.04022720718478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":431.27209999999997},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":82.768127207184818},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":0},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":0},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45383,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"60-GRF",16,4395,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45370},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45400},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":599.55919251843625},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":499.25225},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":100.30694251843624},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":440849.0123685273},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":49616.410134645594},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45383,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"63-GCSF",12,667,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45364},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45393},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":663.40588307996529},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":552.83785},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":110.56803307996529},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":73748.878064336852},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":17621.468426038969},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45383,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"63-GCSF",13,792,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45365},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45394},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":667.59878033205621},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":555.97524999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":111.62353033205625},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":88405.836022988544},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":21123.584372329657},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45383,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"63-GCSF",20,7,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45376},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45406},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":514.04022720718478},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":431.27209999999997},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":82.768127207184818},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":579.37689045029379},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":138.43561895192465},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45383,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"63-GRF",12,4523,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45364},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45393},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":663.40588307996529},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":552.83785},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":110.56803307996529},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":500099.213620683},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":56284.866235052461},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45383,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"63-GRF",13,6949,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45365},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45394},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":667.59878033205621},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":555.97524999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":111.62353033205625},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":775671.91227745882},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":87299.856979856078},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45413,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"60-GCSF",16,706,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45400},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45429},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":313.11897849462355},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":189.33504999999997},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":123.78392849462358},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":87391.453517204252},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":20881.209033656563},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45413,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"60-GCSF",20,3,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45406},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45435},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":202.56305256869771},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":89.766300000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":112.7967525686977},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":338.39025770609311},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":80.854562107984648},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45383,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"60-GRF",16,4367,45400,45413,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":172.92127240143367},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":142.95625000000001},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":29.965022401433657},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":130857.25282706079},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":14727.643576828343},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45413,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"60-GRF",16,4367,45413,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45429},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":140.19770609318994},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":46.378800000000012},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":93.818906093189923},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":409707.16290896042},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":46111.475946779938},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45413,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"63-GCSF",12,666,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45393},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45425},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":339.74651732377532},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":226.63264999999996},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":113.11386732377537},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":75333.835637634387},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":18000.176286653597},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45413,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"63-GCSF",13,794,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45394},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45426},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":324.30059139784942},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":214.39514999999994},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":109.90544139784947},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":87264.920469892488},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":20850.975379171548},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45413,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"63-GCSF",20,7,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45406},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45435},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":202.56305256869771},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":89.766300000000015},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":112.7967525686977},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":789.5772679808839},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":188.66064491863082},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45383,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"63-GRF",12,4526,45393,45413,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":225.48053166069298},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":184.11874999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":41.361781660692998},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":187203.4237962965},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":21069.258619371303},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45413,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"63-GRF",12,4526,45413,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45425},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":114.26598566308243},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.513900000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":71.752085663082426},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":324749.93971111107},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":36549.761364642305},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45383,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45413},"63-GRF",13,6931,45394,45413,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":210.03460573476704},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":171.88124999999997},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":38.153355734767075},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":264440.90859767061},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":29762.136716305475},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45413,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"63-GRF",13,6931,45413,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45426},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":114.26598566308243},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":42.513900000000007},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":71.752085663082426},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":497313.70573082427},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":55971.364564369374},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45444,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"60-GCSF",16,691,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45429},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45462},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":39.483189964157695},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1.93245},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":37.550739964157692},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":25947.561315232964},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6199.8791635881862},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45444,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"60-GCSF",20,2,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45435},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45468},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":36.311362007168448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1.93245},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":34.378912007168445},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":68.75782401433689},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":16.428911960596839},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45413,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"60-GRF",16,4267,45429,45444,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":20.607311827956984},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1.93245},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":18.674861827956985},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":79685.635419892453},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8968.4110838568049},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45444,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"60-GRF",16,4267,45444,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45462},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":18.875878136200711},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":80543.372007168437},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9064.947106639589},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45444,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"63-GCSF",12,654,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45425},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45456},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":65.414910394265235},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.7973499999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":59.617560394265233},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":38989.88449784946},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9316.196214054753},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45444,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"63-GCSF",13,768,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45426},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45457},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":65.414910394265235},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.7973499999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":59.617560394265233},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":45786.286382795697},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":10940.120324761545},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45444,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"63-GCSF",20,2,{"$f":"SUMPRODUCT((MeterReadSch2[MonthBill]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45435},{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45468},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":36.311362007168448},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":1.93245},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":34.378912007168445},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":68.75782401433689},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":16.428911960596839},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_SFGS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"}]
[45413,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"63-GRF",12,4497,45425,45444,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":46.539032258064509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.7973499999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.741682258064507},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":183215.34511451609},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":20620.410732741489},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45444,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"63-GRF",12,4497,45444,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45456},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":18.875878136200711},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":84884.823978494605},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9553.5662382372248},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45413,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45444},"63-GRF",13,6895,45426,45444,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":46.539032258064509},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":5.7973499999999998},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":40.741682258064507},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":280913.89916935476},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":31616.128975373038},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]
[45444,{"$f":"EDATE(NEMOCycles[[#This Row],[MonthFlow]],1)","v":45474},"63-GRF",13,6895,45444,{"$f":"SUMPRODUCT((MeterReadSch2[MonthFlow]=NEMOCycles[[#This Row],[MonthFlow]])*(MeterReadSch2[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch2[ReadDate])","v":45457},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillNHDD])","v":18.875878136200711},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[BegRdDate]])*(ChillTempAct[Date]<NEMOCycles[[#This Row],[EndRdDate]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NDD]]-NEMOCycles[[#This Row],[ADD]]","v":18.875878136200711},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":130149.1797491039},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[EndDate]>NEMOCycles[[#This Row],[MonthFlow]])*(BetaCoeff[RateSched]=NEMOCycles[[#This Row],[RateSched]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":14647.951792894297},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[SAPRateCategory],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"}]

{"sheet":"WNARevAlloc","index":17,"n_rows":522,"n_cols":35,"rows_kept":522,"cut":false,"hidden":false,"merged":[]}
["MonthFlow","MonthBill","MonthRate","RateSched","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"]
[44197,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44228},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44197},"60-GCSF",2018.4299999999978,241132.17488000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.369999999999999E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1880.830964064},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-98.864191700800006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":118.1547656912},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":118.1547656912},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2018.2763037456002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.15369625439757328},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.93189964157706096},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.8984468339307051E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.14322948438483532},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.528729307408011E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":8.9977496600729887E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":8.9977496600729887E-3},1880.8463356824793,-98.864999696130326,118.15573134415575,118.15573134415575,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2018.2927986746606},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.13720132533717333},"Revenues from legacy allocation  workbook"]
[44197,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44228},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44197},"60-GRF",10640.700000000026,652408.67745000008,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.6310000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":12089.132793148503},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-789.41449971450004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1200.4319665080002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":541.49920228350004},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":10640.785529209503},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-8.552920947659004E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1361128142244021},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.4187614960147141E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.11281422440220723},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0889025137952175E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-9.7170830876837117E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.3452080604950297E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":9.6489114308354173E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.3524980910833681E-3},12089.231594976309,-789.42095142586777,-1200.4417773748735,541.50362783757873,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":10640.872494013147},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.17249401312074042},"Revenues from legacy allocation  workbook"]
[44197,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44228},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44197},"61-GCSF",1437.9,171836.51554999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.369999999999999E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1340.3248212899998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-70.452971375499985},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":84.199892619499991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":84.199892619499991},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1438.2716351534996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.37163515349948284},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.93189964157706096},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.8984468339307051E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.34632666634360409},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.8204350410368934E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.175641878312385E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.175641878312385E-2},1339.9481803366873,-70.433173581800219,84.176231841663693,84.176231841663693,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1437.8674704382142},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":3.2529561785850092E-2},"Revenues from legacy allocation  workbook"]
[44197,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44228},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44197},"61-GRF",8379.51,513911.58206000004,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.6310000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":9522.781615571801},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-621.83301429260007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-945.59731099040016},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":426.54661310980003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":8381.8979033985997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.3879033985995193},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1361128142244021},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.4187614960147141E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.11281422440220723},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0889025137952175E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.7129276502789139},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.1771528578973279},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.26938946986039947},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.12151807607833237},9520.1056451735021,-621.65827472530702,-945.33159131782224,426.42675043140895,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":8379.5425295617824},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-3.2529561782212113E-2},"Revenues from legacy allocation  workbook"]
[44197,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44228},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44197},"62-GCSF",8003.55,951563.15276999981,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":5.9800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$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[AdjSRR])","v":-4.0000000000000003E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.4100000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":5690.3476535645987},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2283.7515666479994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":66.609420693899978},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-38.062526110799993},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":8002.6461147956979},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.90388520430224162},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.71105826397146243},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.28537455410225915},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.3234244946492255E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.7562425683709865E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.64271504420064263},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.25794583713738162},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.5234202498402972E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.2990972856230278E-3},5690.2736773236948,2283.721877186767,66.608554751280693,-38.062031286446121,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":8002.5420779752967},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.0079220247034755},"Revenues from legacy allocation  workbook"]
[44197,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44228},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44197},"62-GRF",82389.63,3353345.9112400007,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.7559999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":6.96E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.0000000000000001E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.4570000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":58884.75420137441},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":23339.287542230406},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":201.20075467440006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-33.53345911240001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":82391.709039166817},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.0790391668124357},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.71469271469271467},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.28327228327228327},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.442002442002442E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.0700040700040698E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.4858741460816594},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.58893417179546403},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.0770187223746904E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":8.4616978706244833E-4},58883.988681756353,23338.984124431903,201.19813900372333,-33.533023167287219,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":82390.637922024689},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.0079220246843761},"Revenues from legacy allocation  workbook"]
[44197,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44228},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44197},"63-GCSF",4464.2499999999982,533365.53454000037,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.369999999999999E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4160.251169412003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-218.67986916140015},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":261.34911192460015},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":261.34911192460015},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4464.2695240998028},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.9524099804584694E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.93189964157706096},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.8984468339307051E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.8194501610007241E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":9.5637764873114986E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.1429879216543011E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.1429879216543011E-3},4160.2851702313092,-218.68165638395342,261.35124787350526,261.35124787350526,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4464.3060095943665},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-5.6009594368333637E-2},"Revenues from legacy allocation  workbook"]
[44197,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44228},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44197},"63-GRF",31134.849999999904,1908921.1675199955,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.6310000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":35372.309234145519},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2309.7946126991942},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3512.4149482367916},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1584.4045690415962},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":31134.504242251129},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.34575774877521326},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1361128142244021},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.4187614960147141E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.11281422440220723},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0889025137952175E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.39281980900090135},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.5650942735622809E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.90063922591289E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.7595274769063581E-2},35372.59832426189,-2309.8134901433828,-3512.4436544329128,1584.4175180322379,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":31134.758697717833},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":9.1302282071410445E-2},"Revenues from legacy allocation  workbook"]
[44228,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44256},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44228},"60-GCSF",2370.9699999999998,283266.97579999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.369999999999999E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2209.4824112399997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-116.13946007799998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":138.80081814199997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":138.80081814199997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2370.9445874459998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.5412554000013188E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.93189964157706096},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.8984468339307051E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.3681949964169998E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.2448204468345767E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.4877122413388846E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.4877122413388846E-3},2209.468080733157,-116.13870680776851,138.79991789221114,138.79991789221114,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2370.9292097098105},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":4.0790290189306688E-2},"Revenues from legacy allocation  workbook"]
[44228,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44256},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44228},"60-GRF",12163.960000000014,745795.72184999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.6310000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":13819.594725880501},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-902.41282343849991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1372.2641282039999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":619.01044913550004},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":12163.928223373499},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.1776626514329109E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1361128142244021},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.4187614960147141E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.11281422440220723},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0889025137952175E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.6101832575752196E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.3574321325774503E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.5848554743326522E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.6170815454870117E-3},13819.505093215505,-902.40697046901016,-1372.2552278206435,619.00643428865999,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":12163.84932921451},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.11067078550331644},"Revenues from legacy allocation  workbook"]
[44228,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44256},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44228},"61-GCSF",1768.27,211320.6115,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.369999999999999E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1648.3007696999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-86.641450715000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":103.547099635},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":103.547099635},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1768.7535182549998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.48351825499980805},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.93189964157706096},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.8984468339307051E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.4505904885302871},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.3684884653515089E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.8306325561518037E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.8306325561518037E-2},1647.7666086253209,-86.613373017484832,103.51354336235991,103.51354336235991,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1768.180322332556},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":8.9677667443993414E-2},"Revenues from legacy allocation  workbook"]
[44228,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44256},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44228},"61-GRF",9722.74,596320.14434999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.6310000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":11049.812274805499},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-721.54737466349991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1097.229065604},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":494.94571981049995},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":9725.9815543484983},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.2415543484985392},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1361128142244021},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.4187614960147141E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.11281422440220723},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0889025137952175E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.6827714333340236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.24048318587880024},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.36569343968346485},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.16495954072678035},11046.2313873193,-721.31354444988415,-1096.8734890808157,494.78532387884616,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":9722.829677667447},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-8.9677667447176646E-2},"Revenues from legacy allocation  workbook"]
[44228,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44256},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44228},"62-GCSF",10429.040000000001,1240029.1769300001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":5.9800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$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[AdjSRR])","v":-4.0000000000000003E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.4100000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":7415.3744780414008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2976.0700246319998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":86.802042385099995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-49.60116707720001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":10428.6453779813},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.39462201870082936},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.71105826397146243},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.28537455410225915},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.3234244946492255E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.7562425683709865E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.28059924754232568},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.11261508262568255},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.2846065765824079E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.876918043761376E-3},7414.1572696844669,2975.5815129168423,86.787794126741233,-49.593025215280718,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":10426.93355151277},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.1064484872313187},"Revenues from legacy allocation  workbook"]
[44228,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44256},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44228},"62-GRF",105049.03,4276287.4670000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.7559999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":6.96E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.0000000000000001E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.4570000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":75091.607920519993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":29762.960770320002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":256.57724802000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-42.762874670000002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":105068.38306418998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-19.353064189985162},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.71469271469271467},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.28327228327228327},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.442002442002442E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.0700040700040698E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-13.831493983562858},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.4821866814121583},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.7260230012173776E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.8767050020289633E-3},75079.281889924081,29758.075282111145,256.53513174233746,-42.755855290389576,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":105051.13644848717},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.1064484871749301},"Revenues from legacy allocation  workbook"]
[44228,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44256},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44228},"63-GCSF",5095.2499999999936,608733.66358999943,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.369999999999999E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4748.1225760019952},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-249.58080207189977},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":298.27949515909972},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":298.27949515909972},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":5095.1007642482946},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.14923575169905234},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.93189964157706096},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.8984468339307051E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.13907274351883014},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.3102339541949177E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":8.7366210672085616E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":8.7366210672085616E-3},4748.0917801003316,-249.57918331296617,298.27756054476441,298.27756054476441,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":5095.0677178768938},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.18228212309986702},"Revenues from legacy allocation  workbook"]
[44228,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44256},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44228},"63-GRF",34045.949999999903,2087461.9598900052,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.6310000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":38680.670116761801},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2525.8289714669063},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3840.9300061976096},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1732.5934267087043},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":34046.50456580599},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.5545658060873393},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1361128142244021},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.4187614960147141E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.11281422440220723},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0889025137952175E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.63004931862651115},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.1141914492071149E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.2562911293728041E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.8221313246627321E-2},38680.419237368078,-2525.8125891643476,-3840.9050942664462,1732.5821892614947,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":34046.283743198772},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.33374319886934245},"Revenues from legacy allocation  workbook"]
[44256,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44287},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44256},"60-GCSF",957.9052838073311,114410.25499379495,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.369999999999999E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":892.39998895160056},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-46.908204547455931},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":56.061024946959527},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":56.061024946959527},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":957.61383429806358},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.29144950926752244},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.93189964157706096},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.8984468339307051E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.27160169322421446},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.4276499259221529E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.7062157651264755E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.7062157651264755E-2},888.48204928921939,-46.702261565202555,55.814897968168907,55.814897968168907,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":953.40958366035466},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":4.4957001469764464},"Revenues from legacy allocation  workbook"]
[44256,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44287},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44256},"60-GRF",5031.6847276342669,315482.22240137734,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.6310000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":5845.8855810975228},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-381.73348910566654},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-580.48728921853433},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":261.8502445931432},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":5145.5150473664662},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-113.83031973219931},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1361128142244021},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.4187614960147141E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.11281422440220723},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0889025137952175E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-129.32408489501245},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":8.4447999310828425},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":12.841679234043331},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.7927140023130246},5820.218865533564,-380.05746504563473,-577.93862453220493,260.70057519659247,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":5122.9233511523171},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-91.23862351805019},"Revenues from legacy allocation  workbook"]
[44256,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44287},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44256},"61-GCSF",680.20380412562008,81270.710730474661,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.369999999999999E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":633.91154369770231},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-33.320991399494609},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":39.822648257932585},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":39.822648257932585},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":680.23584881407282},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.2044688452742776E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.93189964157706096},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.8984468339307051E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.9862433683559578E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.5696920269563368E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.8759733980697685E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.8759733980697685E-3},634.28665360397372,-33.34070871508068,39.846212854608609,39.846212854608609,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":680.63837059811021},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.43456647249013258},"Revenues from legacy allocation  workbook"]
[44256,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44287},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44256},"61-GRF",4253.5361594512178,260639.54324684077,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.6310000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4829.6507363639594},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-315.3738473286773},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-479.57675957418701},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":216.33082089487783},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4251.030950355972},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.5052090952458457},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1361128142244021},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.4187614960147141E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.11281422440220723},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0889025137952175E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.846200155420326},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.1858554877527574},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.2826232210455154},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.12748764862379228},4832.5086504343153,-315.56046772938595,-479.86054596865301,216.45883323585977,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4253.546469972136},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.0310520918210386E-2},"Revenues from legacy allocation  workbook"]
[44256,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44287},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44256},"62-GCSF",3459.4452225881341,411278.39420993131,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":5.9800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$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[AdjSRR])","v":-4.0000000000000003E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.4100000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2459.4447973753895},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":987.06814610383503},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":28.789487594695188},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-16.451135768397254},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3458.8512953055224},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.59392728261173033},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.71105826397146243},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.28537455410225915},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.3234244946492255E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.7562425683709865E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.42231690249918513},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.16949173344448901},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.9435088921309291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.8248622240748169E-3},2460.6091521035987,987.53544566030712,28.803117165092292,-16.458924094338457,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3460.48879083466},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.0435682465258651},"Revenues from legacy allocation  workbook"]
[44256,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44287},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44256},"62-GRF",37699.806539656733,1533846.3620289096,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.7559999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":6.96E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.0000000000000001E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.4570000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":26934.34211722765},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":10675.570679721211},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":92.030781721734584},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-15.338463620289097},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":37686.605115050304},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":13.201424606428191},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.71469271469271467},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.28327228327228327},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.442002442002442E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.0700040700040698E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":9.4349619897793655},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.7395976907098172},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.2237911126808766E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.3729851878014613E-3},26947.09320387329,10680.624641170736,92.074350354920128,-15.345725059153356,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":37704.44647033979},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-4.6399306830571732},"Revenues from legacy allocation  workbook"]
[44256,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44287},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44256},"63-GCSF",1933.4548910971369,230920.46232125908,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.369999999999999E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1801.1796061058208},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-94.677389551716217},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":113.15102653741694},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":113.15102653741694},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1932.8042696289385},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.65062146819832378},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.93189964157706096},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.8984468339307051E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.60631391301635906},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.1870346709834262E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.8088950945899487E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.8088950945899487E-2},1793.271600326889,-94.261712324874949,112.65424155899689,112.65424155899689,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1924.3183711200081},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":9.136519977128728},"Revenues from legacy allocation  workbook"]
[44256,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44287},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44256},"63-GRF",14300.658559928868,876048.1946365654,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.6310000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":16233.173046615559},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1060.0183155102441},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1611.9286781312803},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":727.12000154834925},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":14288.346054522384},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":12.312505406483979},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1361128142244021},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.4187614960147141E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.11281422440220723},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0889025137952175E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":13.98839516751368},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.91343541029096342},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.3890257478804733},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.62657139714173526},16161.902264930484,-1055.3643680823466,-1604.8516010508413,723.92762438706427,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":14225.613920184362},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":75.04463974450664},"Revenues from legacy allocation  workbook"]
[44256,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44287},44287,"60-GCSF",0.6747161926685078,132.87835620501573,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$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":-1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.64578881115637643},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-5.448012604405645E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.9931753430752357E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.5110394540457708E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0.63648732622202531},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.822886644648249E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.8787534640898721E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.2721994244379582E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.197146130891936E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.9106773609136579E-3},0.64291309867765445,-5.423752478556345E-2,-1.9842996872767114E-2,6.4820456451039246E-2,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.63365303347036317},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":4.1063159198144628E-2},"Revenues from legacy allocation  workbook"]
[44256,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44287},44287,"60-GRF",15.545272365741813,1551.6232086226405,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":18.743608360161499},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1.8774640824333948},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3.1032464172452809},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.2878472631567917},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":15.050745123639615},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.49452724210219756},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.61586485408191205},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.1688449788006083E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.10196437981488608},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.2315217623177727E-2},18.661878935671652,-1.8692776086227403,-3.0897150555747772,1.2822317480635326,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":14.985118019537666},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.56015434620414695},"Revenues from legacy allocation  workbook"]
[44256,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44287},44287,"61-GCSF",0.16619587438074029,34.246269525339287,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$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":-1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.16643686989314893},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1.4040970505389107E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-5.1369404288008928E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.678067206741625E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0.1640396310263752},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.156243354365095E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.187754217581286E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.8456362740912086E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.7523278320410064E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.2057604251333958E-4},0.16650485623929306,-1.4046705979035011E-2,-5.1390387728176869E-3,1.6787526657871109E-2,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.16410663814531148},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.0892362354288097E-3},"Revenues from legacy allocation  workbook"]
[44256,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44287},44287,"61-GRF",5.8338405487948908,555.47137315928705,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":6.710094187764188},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.67212036152273724},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.1109427463185741},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.46104123972220828},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":5.3880723196450848},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.44576822914980596},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.55514228949790267},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.5606139924872698E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-9.1910975082434218E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.8143054659210203E-2},6.7138059507881511,-0.67249215235543569,-1.111557276620555,0.4612962697975303,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":5.39105279160969},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.4427877571852008},"Revenues from legacy allocation  workbook"]
[44256,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44287},44287,"62-GCSF",1.2747774118649708,186.71087006842779,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000003E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":6.3199999999999992E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.81219228479766081},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.44810608816422665},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-7.2817239326686836E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-7.4684348027371124E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1.1800126988324635},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":9.4764713032507331E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.68829113924050633},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.379746835443038},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.1708860759493681E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.3291139240506345E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.5225712292944132E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.5986599885762277E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.8478224814363707E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.9977666476270473E-4},0.81261654635657221,0.44834016350707429,-7.2855276569899569E-2,-7.4723360584512399E-3,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1.1806290972352957},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":9.4148314629675101E-2},"Revenues from legacy allocation  workbook"]
[44256,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44287},44287,"62-GRF",106.65346034416905,5210.5935710905387,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":6.96E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.0000000000000001E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.9539999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":65.914008674295317},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":36.265731254790147},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.31263561426543235},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-5.2105935710905389E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":101.81499837910911},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.8384619650599348},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.64738996929375647},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.35619242579324467},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0706243602865919E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.1177072671443205E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.1323717429891595},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.7234235044430477},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.4857099176233169E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.4761831960388616E-3},65.945802869141673,36.283224345393364,-0.31278641677063246,-5.2131069461772081E-2,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":101.86410972830264},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":4.789350615866411},"Revenues from legacy allocation  workbook"]
[44256,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44287},44287,"63-GCSF",0.81510890286420956,155.3992687409999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$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":-1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.75524044608125951},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-6.3713700183809951E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.3309890311149984E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.6145641683089946E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0.74436249726938952},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.0746405594820039E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.1780277910401952E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.0555378484083953E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.2154406762469742E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.2371062090734488E-3},0.75197655351467074,-6.3438351222431077E-2,-2.3209152886255267E-2,7.581656609510054E-2,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.74114561550108504},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":7.3963287363124519E-2},"Revenues from legacy allocation  workbook"]
[44256,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44287},44287,"63-GRF",39.971440071117115,3860.7257734360956,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":46.637567343108039},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4.6714781858576755},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-7.7214515468721912},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.2044023919519593},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":37.449040002330136},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.522400068786979},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.141298229994506},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.3146499054878602},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.52008248840968641},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.21583423269001986},46.433100530972681,-4.6509976525229249,-7.6875994256577274,3.1903537616479571,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":37.284857214439981},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.6865828566771341},"Revenues from legacy allocation  workbook"]
[44287,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44317},44256,"60-GCSF",21.296431267435747,2544.5931918430738,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.369999999999999E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":19.847826896375974},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1.0432832086556603},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1.2468506640031061},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.2468506640031061},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":21.298245015726526},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.8137482907789604E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.93189964157706096},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.8984468339307051E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.6902313820879201E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":8.8845495725134262E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.061812022080873E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.061812022080873E-4},19.849048786780951,-1.0433474362282293,1.2469274237849572,1.2469274237849572,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":21.299556198122637},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-3.1249306868907922E-3},"Revenues from legacy allocation  workbook"]
[44287,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44317},44256,"60-GRF",127.87426748480459,7844.0875692353875,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.6310000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":145.35094265793174},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-9.4913459587748186},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-14.433121127393113},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.5105926824653713},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":127.93706825422919},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.2800769424598002E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1361128142244021},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.4187614960147141E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.11281422440220723},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0889025137952175E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-7.1348758886437824E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.659039301273058E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.0848200944978734E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.1958699339311061E-3},145.35381932957898,-9.4915338040361874,-14.433406776385606,6.5107215350000285,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":127.93960028415722},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-6.533279935263181E-2},"Revenues from legacy allocation  workbook"]
[44287,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44317},44256,"61-GCSF",67.90461358589036,8114.5844317754481,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.369999999999999E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":63.293758567848492},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-3.3269796170279338},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":3.9761463715699694},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.9761463715699694},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":67.919071693960504},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.4458108070144249E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.93189964157706096},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.8984468339307051E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.3473505728449837E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.0822273700826073E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.46412539351336E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.46412539351336E-4},63.289873946723951,-3.3267754254047204,3.9759023376788125,3.9759023376788125,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":67.91490319667686},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.0289610786500702E-2},"Revenues from legacy allocation  workbook"]
[44287,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44317},44256,"61-GRF",482.11562728181769,29563.10955165562,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.6310000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":547.80441999217862},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-35.771362557503295},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-54.396121575046344},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":24.537380927874164},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":482.17431678750319},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-5.8689505685492804E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1361128142244021},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.4187614960147141E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.11281422440220723},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0889025137952175E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.667789946978428E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.3540344499967062E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.6210110644578024E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.9866517301630306E-3},547.76393283038215,-35.768718765502555,-54.392101263243561,24.535567417658779,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":482.13868021929483},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.3052937477132218E-2},"Revenues from legacy allocation  workbook"]
[44287,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44317},44256,"62-GCSF",253.86741851119859,30169.352738385984,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":5.9800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000003E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.4100000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":180.4127293755482},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":72.406446572126356},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":2.1118546916870189},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.2067741095354394},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":253.72425652982614},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.14316198137245806},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.71105826397146243},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.28537455410225915},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.3234244946492255E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.7562425683709865E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.10179650994141487},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.0854786598561149E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.1915979424580335E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.8091310997601929E-4},180.41816342594751,72.408627461918726,2.1119183009726297,-1.2068104576986456,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":253.73189873114023},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.13551978005835963},"Revenues from legacy allocation  workbook"]
[44287,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44317},44256,"62-GRF",3079.0283550400254,125319.42908377395,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.7559999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":6.96E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.0000000000000001E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.4570000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2200.6091747110704},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":872.22322642306676},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":7.5191657450264371},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.2531942908377396},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3079.0983725883261},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.0017548300711496E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.71469271469271467},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.28327228327228327},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.442002442002442E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.0700040700040698E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.004103167116377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.9834030776269922E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.7098302393336141E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.8497170655560235E-5},2200.670801282783,872.24765244465664,7.5193763141780749,-1.2532293856963457,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3079.1846006559213},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.15624561589584118},"Revenues from legacy allocation  workbook"]
[44287,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44317},44256,"63-GCSF",229.80341032716987,27471.549908068348,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.369999999999999E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":214.27808928293311},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-11.263335462308023},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":13.461059454953491},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":13.461059454953491},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":229.93687273053209},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.13346240336221626},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.93189964157706096},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.8984468339307051E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.8542413381123065E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.12437356585726247},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.5375848719843093E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.8132111884690533E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.8132111884690533E-3},214.28050850596239,-11.26346262659546,13.461211431784818,13.461211431784818,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":229.93946874293655},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.13605841576668354},"Revenues from legacy allocation  workbook"]
[44287,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44317},44256,"63-GRF",1761.2030130900557,107974.16584173914,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.6310000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2000.7612930474265},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-130.64874066850436},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-198.67246514880003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":89.618557648643488},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1761.0586448787656},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.14436821129015698},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1361128142244021},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.4187614960147141E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.11281422440220723},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0889025137952175E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.16401857481340334},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.0710333271679333E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.6286787785033036E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.346757533465989E-3},2000.7815663228027,-130.65006450353974,-198.67447825331664,89.619465733833053,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1761.0764892997795},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.12652379027622374},"Revenues from legacy allocation  workbook"]
[44287,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44317},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44287},"60-GCSF",346.09356873256445,72263.781448156878,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":351.20197783804241},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-29.62815039374432},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-10.83956721722353},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":35.409252909596866},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":346.14351313667146},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.9944404107009177E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.0674280576213898E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.2749907481991149E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.5640210054387008E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.109135284433089E-3},351.20481750593507,-29.628389954204398,-10.839654861294292,35.409539213561359,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":346.14631190399774},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-5.2743171433291991E-2},"Revenues from legacy allocation  workbook"]
[44287,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44317},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44287},"60-GRF",2043.245732515195,210700.69755076474,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2545.2644264132382},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-254.94784403642532},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-421.40139510152949},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":174.88157896713474},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2043.796766242418},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.55103372722305721},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.68623581699531244},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.8737196901020536E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.11361520148929014},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.7150308618055414E-2},2545.288699396121,-254.95027535341941,-421.4054138073048,174.88324673003152,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2043.8162569654285},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.57052445023350629},"Revenues from legacy allocation  workbook"]
[44287,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44317},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44287},"61-GCSF",195.02538641410996,40722.819358224595,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":197.91290208097152},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-16.696355936872084},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-6.1084229037336888},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":19.95418148553005},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":195.06230472589579},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.6918311785825608E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.7457827824449362E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.1600225119391436E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.1561057970509063E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.776612270366294E-3},197.89697187411122,-16.695012030532016,-6.1079312306824445,19.952575353562651,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":195.0466039664594},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.1217552349440894E-2},"Revenues from legacy allocation  workbook"]
[44287,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44317},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44287},"61-GRF",1418.2443727181817,146216.54071834442,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1766.2958118776007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-176.92201426919672},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-292.43308143668884},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":121.35972879622587},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1418.3004449679411},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-5.6072249759381521E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.9830183205497817E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.994579609159962E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.1561288610181757E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.7979347732254292E-3},1766.1580346824951,-176.9082137388923,-292.41027064279717,121.35026231676083,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1418.1898126175663},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":5.4560100615390184E-2},"Revenues from legacy allocation  workbook"]
[44287,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44317},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44287},"62-GCSF",1322.7425814887956,209215.28468161353,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$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":-4.0000000000000003E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":6.3199999999999992E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":910.08648836501879},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":502.11668323587242},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-81.593961025829273},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-8.3686113872645418},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1322.2405991877974},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.5019823009981792},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.68829113924050633},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.379746835443038},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.1708860759493681E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.3291139240506345E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.34550996983260751},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.19062619025247313},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.0976755916026884E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.1771031708745529E-3},910.11373867075781,502.13171788731466,-81.596404156688635,-8.3688619647885787,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1322.2801904365954},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.46239105220024612},"Revenues from legacy allocation  workbook"]
[44287,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44317},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44287},"62-GRF",17020.321644960339,871046.49430622603,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":6.96E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.0000000000000001E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.9539999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":11018.738152973759},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":6062.4836003713335},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-52.262789658373563},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-8.7104649430622612},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":17020.248498743658},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.3146216680470388E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.64738996929375647},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.35619242579324467},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0706243602865919E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.1177072671443205E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.7354126970724185E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.6054128357015045E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.2460455480185381E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.743409246697564E-5},11019.071436731359,6062.6669723043688,-52.264370450899726,-8.7107284084832894,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":17020.763310176346},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.4416652160070953},"Revenues from legacy allocation  workbook"]
[44287,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44317},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44287},"63-GCSF",650.89658967282719,135873.01806193165,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":660.34286778098783},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-55.707937405391974},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-20.380952709289748},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":66.577778850346505},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":650.8317565166526},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":6.4833156174586293E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.5780613571709681E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.54939332600843E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.030265850978694E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.6322017798637334E-3},660.34922322478303,-55.708473564230673,-20.381148864962441,66.578419625543972,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":650.83802042113393},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":5.8569251693256774E-2},"Revenues from legacy allocation  workbook"]
[44287,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44317},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44287},"63-GRF",5353.7869869099668,551865.10463826172,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":6666.530464030202},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-667.75677661229668},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1103.7302092765235},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":458.04803684975724},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":5353.0915149911398},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.69547191882702464},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.86611348241551112},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-8.6754744513474202E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.14339627192309787},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.9509452848085613E-2},6666.5961956606307,-667.7633606580597,-1103.7410919967931,458.05255317866914,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":5353.1442961844468},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.64269072551996942},"Revenues from legacy allocation  workbook"]
[44317,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44348},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44317},"60-GCSF",160.85000000000005,33629.132149999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":163.43758224899997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-13.787944181499999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-5.0443698224999993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":16.478274753499999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":161.08354299849998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.23354299849992799},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.23695594419825677},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.999011051878298E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.3134550678474316E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.3890619888301611E-2},163.44262199448144,-13.788369345213455,-5.0445253702000441,16.478782875986813,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":161.08851015505476},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.23851015505471196},"Revenues from legacy allocation  workbook"]
[44317,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44348},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44317},"60-GRF",905.38999999999851,93331.883780000033,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1127.4491560624003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-112.93157937380003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-186.66376756000008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":77.465463537400026},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":905.3192726660003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.0727333998206632E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":8.8081050999828464E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-8.8226880554463927E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.4582955463547759E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.0519265173723203E-3},1127.4839219755499,-112.93506172106088,-186.66952350588576,77.467852254942585,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":905.34718900354596},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":4.2810996452544714E-2},"Revenues from legacy allocation  workbook"]
[44317,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44348},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44317},"61-GCSF",87.730000000000047,18380.02205,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":89.326907162999987},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-7.5358090404999993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.7570033074999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":9.0062108045000002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":88.040305619499989},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.31030561949994251},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.31484035715443015},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.6560606261999253E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":9.7172949739021668E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.1743163581413741E-2},89.319922252619961,-7.5352197785132073,-2.7567877238462954,9.0055065645645662,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":88.03342131482502},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.30342131482497336},"Revenues from legacy allocation  workbook"]
[44317,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44348},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44317},"61-GRF",657.57,67764.739960000021,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":818.59805871680032},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-81.995335351600019},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-135.52947992000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":56.244734166800015},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":657.31797761200028},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.25202238799977295},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.31385880897291313},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.1437844276260334E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.1963378969025344E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.1564802272145519E-2},818.53404850689833,-81.988923732892943,-135.51888220312887,56.240336114298472,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":657.26657868517498},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.30342131482507284},"Revenues from legacy allocation  workbook"]
[44317,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44348},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44317},"62-GCSF",736.08999999999014,116357.82818999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$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":-4.0000000000000003E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":6.3199999999999992E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":506.15655262649983},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":279.25878765599992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-45.379552994099988},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-4.6543131275999992},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":735.38147416079983},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.70852583919031531},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.68829113924050633},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.379746835443038},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.1708860759493681E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.3291139240506345E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.48767205703763794},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.26906044526214506},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.3722322355098577E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.4843407543690853E-3},506.07813895254685,279.21552493933621,-45.372522802642138,-4.6535920823222705,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":735.26754900691867},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.82245099307147029},"Revenues from legacy allocation  workbook"]
[44317,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44348},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44317},"62-GRF",8927.0400000005775,456972.65956999961,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":6.96E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.0000000000000001E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.9539999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":5780.7041435604951},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":3180.5297106071971},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-27.418359574199979},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-4.5697265956999962},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":8929.2457679977924},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.2057679972149344},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.64738996929375647},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.35619242579324467},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0706243602865919E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.1177072671443205E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.4279920759861271},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.78567785366509446},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.7730849453887451E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.1288474908981243E-3},5779.8085980072874,3180.0369835676456,-27.414111927307292,-4.5690186545512157,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":8927.8624509930742},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.82245099249666964},"Revenues from legacy allocation  workbook"]
[44317,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44348},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44317},"63-GCSF",273.64999999999992,57223.380129999961,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":278.1056274317998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-23.461585853299983},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-8.5835070194999936},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":28.039456263699979},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":274.09999082269979},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.44999082269987412},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.45656688900237746},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.8516959771805505E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.4091570648221528E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.603246411752366E-2},278.11420307003385,-23.462309312492568,-8.5837716996924023,28.040320885661849,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":274.10844294351074},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.45844294351081771},"Revenues from legacy allocation  workbook"]
[44317,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44348},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44317},"63-GRF",2265.4000000000065,233471.75510999933,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2820.3388017287921},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-282.50082368309916},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-466.94351021999864},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":193.78155674129945},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2264.6760245669939},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.72397543301258338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.90161064234969146},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-9.0310337520126377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.14927328515723368},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.194841334025198E-2},2820.4257694233493,-282.50953485117981,-466.95790884492533,193.78753217064403,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2264.7458578978881},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.65414210211838508},"Revenues from legacy allocation  workbook"]
[44348,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44378},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44348},"60-GCSF",83.570000000000036,17607.456539999992,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":85.572238784399957},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-7.2190571813999966},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.6411184809999986},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":8.6276537045999966},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":84.339716826599968},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.76971682659993235},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.78096529796986869},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.5883903738198801E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.4103867221292246E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.8739299589554668E-2},85.805978102257669,-7.2387759304373755,-2.6483326574770887,8.6512200144251565,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":84.570089528768364},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.0000895287683278},"Revenues from legacy allocation  workbook"]
[44348,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44378},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44348},"60-GRF",369.50999999999851,37372.781160000071,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":451.46319641280087},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-45.221065203600084},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-74.745562320000147},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":31.019408362800061},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":362.51597725200071},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":6.9940227479978034},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":8.7100819377127277},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.8724502603172517},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.4420665459789284},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.5984576165812554},452.69636152646888,-45.344585881376432,-74.949728729547829,31.104137422762349,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":363.50618433830698},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":6.003815661691533},"Revenues from legacy allocation  workbook"]
[44348,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44378},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44348},"61-GCSF",53.880000000000017,11297.825879999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":54.907433776799969},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4.6321086107999978},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.6946738819999991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":5.535934681199997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":54.116585965199974},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.23658596519995712},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.24004338014024873},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.0250573221708229E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.4087463006249615E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.4201904582041543E-2},54.877321204794256,-4.6295682497871704,-1.6937444816294525,5.5328986399895443,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":54.086907113367182},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.20690711336716561},"Revenues from legacy allocation  workbook"]
[44348,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44378},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44348},"61-GRF",341.91000000000025,35246.452989999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":425.77715211919997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-42.648208117899998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-70.492905980000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":29.254555981699998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":341.89059400299993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.940599700031953E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.416746842926391E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.4207480794213019E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.0012364949112431E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.6605131453881661E-3},425.54364557428119,-42.62481880338413,-70.454245956006829,29.238512071742832,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":341.70309288663304},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.20690711336720824},"Revenues from legacy allocation  workbook"]
[44348,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44378},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44348},"62-GCSF",532.75999999999613,84208.984669999991,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$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":-4.0000000000000003E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":6.3199999999999992E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":366.30908331449996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":202.10156320799996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-32.841504021299997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-3.3683593867999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":532.2007831144},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.55921688559612903},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.68829113924050633},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.379746835443038},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.1708860759493681E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.3291139240506345E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.38490402726948753},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.21236084263144142},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.4508636927609235E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.539347377190691E-3},367.01261175830382,202.4897168321676,-32.904578985227239,-3.3748286138694605,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":533.22292099137474},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.46292099137860987},"Revenues from legacy allocation  workbook"]
[44348,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44378},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44348},"62-GRF",5661.6499999999924,289167.61100999877,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":6.96E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.0000000000000001E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.9539999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3657.9702792764842},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2012.6065726295915},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-17.350056660599925},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-2.8916761100999882},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":5650.3351191353759},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":11.314880864616498},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.64738996929375647},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.35619242579324467},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0706243602865919E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.1177072671443205E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.3251403755065869},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.0302748627293159},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.4743748816632031E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.7906248027720063E-3},3664.9957292456043,2016.471958541455,-17.383378952943577,-2.8972298254905966,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":5661.187079008625},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.46292099136735487},"Revenues from legacy allocation  workbook"]
[44348,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44378},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44348},"63-GCSF",208.53000000000046,43730.542850000071,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":212.53043825100033},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-17.92952256850003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-6.5595814275000102},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":21.427965996500035},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":209.46930025150033},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.93930025149987273},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.95302697751344068},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":8.0399395222327308E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.9414412886217309E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-9.6087082094976545E-2},213.11096203262011,-17.978496796990587,-6.577498828167287,21.48649617201314,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":210.04146257947539},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.5114625794749372},"Revenues from legacy allocation  workbook"]
[44348,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44378},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44348},"63-GRF",1352.6699999999735,139429.69247000033,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1684.3106850376041},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-168.70992788870038},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-278.85938494000067},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":115.72664475010028},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1352.4680169590035},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.20198304096993525},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.25154176648626986},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.5195822636455836E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.1645987828852628E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.7283084948973841E-2},1688.9113550232644,-169.17075658759515,-279.62108526875238,116.04275038653223,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1356.1622635534491},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-3.4922635534755955},"Revenues from legacy allocation  workbook"]
[44378,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44409},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44378},"60-GCSF",78.20000000000006,16373.09864,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":79.573259390399997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-6.7129704423999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.455964796},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":8.0228183336000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":78.427142485600001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.22714248559994132},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.23046189561914712},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.9442258683919821E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.1130214697267633E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.3235870134440763E-2},80.452281160806763,-6.787126599985756,-2.4830950975557644,8.1114439853488314,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":79.293503448614075},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.0935034486140154},"Revenues from legacy allocation  workbook"]
[44378,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44409},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44378},"60-GRF",312.97999999999996,31772.89745,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":383.81660119600002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-38.445205914500001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-63.545794900000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":26.371504883500002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":308.19710526500006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.7828947349998998},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.9564297318349269},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.59662913704637921},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.9861638628865772},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.40925800309792959},388.05650730113462,-38.869898496222923,-64.247766109459377,26.662822935425641,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":311.60166563087796},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.3783343691220011},"Revenues from legacy allocation  workbook"]
[44378,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44409},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44378},"61-GCSF",47.690000000000026,10006.313959999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":48.630685845599992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4.1025887235999994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.5009470939999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4.9030938403999995},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":47.930243868399991},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.24024386839996481},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.24375473912814799},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.0563671407930181E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.5232944175354323E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.4576095097282414E-2},49.236842798035475,-4.1537254212334451,-1.5196556419146752,4.9642084302546063,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":48.527670165141963},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.83767016514193671},"Revenues from legacy allocation  workbook"]
[44378,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44409},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44378},"61-GRF",282.21000000000066,28650.344599999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":346.096162768},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-34.666916965999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-57.300689199999994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":23.779786017999996},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":277.90834262000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.3016573800006199},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.3571155825162364},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.53659849791760306},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.88693966597950924},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.36807996138149635},350.41007674279228,-35.099022587647234,-58.01491336801196,24.076189047724959,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":281.37232983485802},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.83767016514264014},"Revenues from legacy allocation  workbook"]
[44378,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44409},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44378},"62-GCSF",476.32999999999782,75291.024520000006,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$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":-4.0000000000000003E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":6.3199999999999992E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":327.51595666200001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":180.698458848},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-29.363499562800001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-3.0116409808000006},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":475.83927496639996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.49072503359786879},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.68829113924050633},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.379746835443038},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.1708860759493681E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.3291139240506345E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.33776169242891285},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.18635127858146916},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.0282082769488742E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.1058546430244869E-3},328.30529847661313,181.13395778020035,-29.434268139282558,-3.0188992963366732,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":476.98608882119424},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.65608882119641976},"Revenues from legacy allocation  workbook"]
[44378,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44409},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44378},"62-GRF",4754.3499999995156,242695.22224999982,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":6.96E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.0000000000000001E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.9539999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3070.0945614624975},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1689.1587468599987},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-14.56171333499999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-2.4269522224999984},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4742.2646427649961},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":12.085357234519506},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.64738996929375647},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.35619242579324467},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0706243602865919E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.1177072671443205E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.8239390489596605},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.304712709941442},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.7109592327081393E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.1849320545135662E-3},3077.4937551899643,1693.2297657013557,-14.59680832501169,-2.4328013875019483,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4753.693911178806},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.65608882070955588},"Revenues from legacy allocation  workbook"]
[44378,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44409},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44378},"63-GCSF",156.12000000000037,32665.725149999977,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":158.75542422899989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-13.39294731149999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4.8998587724999965},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":16.006205323499987},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":156.46882346849989},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.34882346849951773},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.35392109747550227},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.9857541145052666E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.0923490662824146E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.5683402831892211E-2},160.50914746638546,-13.540895156629224,-4.9539860329131313,16.18302104084956,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":158.19728731769266},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.0772873176922815},"Revenues from legacy allocation  workbook"]
[44378,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44409},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44378},"63-GRF",931.00999999999647,94748.959899999652,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1144.5674355919959},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-114.64624147899957},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-189.49791979999929},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":78.641636716999713},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":919.06491102999678},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":11.945088969999688},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":14.87594585129858},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.490057490072126},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.462904942267977},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.0221055510412105},1157.2111264661867,-115.91270389272232,-191.59124610367326,79.510367133024403,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":929.21754360281557},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.7924563971808993},"Revenues from legacy allocation  workbook"]
[44409,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44440},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44409},"60-GCSF",78.460000000000008,16423.007100000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":79.815814506000009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-6.7334329110000013},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.4634510650000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":8.0472734790000011},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":78.666204009000012},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.20620400900000391},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.20921742875574506},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.7650029997912649E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.457328048016824E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.109393829018829E-2},80.719452228942487,-6.8096657230177815,-2.4913411181772367,8.1383809860456413,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":79.556826373793115},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.0968263737931068},"Revenues from legacy allocation  workbook"]
[44409,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44440},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44409},"60-GRF",304.030000000001,30832.89745,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":372.461401196},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-37.307805914500001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-61.665794900000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":25.591304883500001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":299.07910526500001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.9508947350009862},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.1656503503929807},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.61758583807744249},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.0208030381445332},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.42363326082998132},376.67823685123739,-37.730187631622293,-62.36394649854924,25.881037796897935,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":302.46514051796379},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.5648594820372068},"Revenues from legacy allocation  workbook"]
[44409,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44440},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44409},"61-GCSF",47.830000000000005,10049.9112,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":48.842568432},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4.1204635920000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.50748668},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4.9244564879999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":48.139074647999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.30907464799999218},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.31359139650938661},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.6455241269310394E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":9.6787468058452657E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.1617239565761207E-2},49.494839704757744,-4.1754905923766827,-1.5276185094061032,4.990220464059937,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":48.781951067034896},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.95195106703489074},"Revenues from legacy allocation  workbook"]
[44409,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44440},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44409},"61-GRF",267.88000000000068,27155.702949999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":328.04089163600003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-32.858400569499999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-54.311405899999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":22.539233448499999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":263.41031861499999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.4696813850006833},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.566366095959614},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.55755819338668311},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.92158379072179031},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.38245727314954303},332.42173516600189,-33.297210227720385,-55.03671112019898,22.840235114882578,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":266.92804893296511},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.95195106703556576},"Revenues from legacy allocation  workbook"]
[44409,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44440},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44409},"62-GCSF",484.09999999999741,76477.758029999983,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$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":-4.0000000000000003E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":6.3199999999999992E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":332.67824743049988},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":183.54661927199993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-29.826325631699994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-3.0591103211999995},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":483.33943074959984},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.76056925039756607},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.68829113924050633},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.379746835443038},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.1708860759493681E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.3291139240506345E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.52349307582743865},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.28882376597375931},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.6933861970735888E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.8137294328959891E-3},333.46909197074228,183.98294729420263,-29.897228935307933,-3.066382454903378,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":484.48842787473365},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.3884278747362373},"Revenues from legacy allocation  workbook"]
[44409,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44440},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44409},"62-GRF",4775.7799999995168,243810.97275000004,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":6.96E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.0000000000000001E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.9539999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3084.2088052875006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1696.9243703400002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-14.628658365000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-2.4381097275000005},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4764.0664075350014},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":11.713592464515386},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.64738996929375647},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.35619242579324467},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0706243602865919E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.1177072671443205E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.5832622659221931},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.1722929146892067},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.5968042368010399E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.9946737280017343E-3},3091.5406032438391,1700.9583081879143,-14.663433691275126,-2.4439056152125209,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4775.3915721252661},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.38842787425073766},"Revenues from legacy allocation  workbook"]
[44409,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44440},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44409},"63-GCSF",154.73000000000033,32362.234789999977,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":157.28046107939988},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-13.26851626389999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4.8543352184999957},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":15.857495047099988},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":155.01510464409989},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.28510464409956171},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.28927110027638198},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.4403529035661856E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":8.9281203789006794E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.9165193237742221E-2},159.06111768978187,-13.418736266010404,-4.9092937558574645,16.037026269134387,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":156.77011393704839},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.0401139370480621},"Revenues from legacy allocation  workbook"]
[44409,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44440},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44409},"63-GRF",929.50999999999442,94592.767459999523,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1142.6806309167944},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-114.45724862659941},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-189.18553491999904},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":78.511996991799606},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":917.54984436199538},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":11.960155637999037},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":14.894709289384368},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.491936940410189},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.4660114717523784},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.0233947607772371},1155.6175323286629,-115.75308063888096,-191.32740601467927,79.400873496091904,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":927.93791917119472},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.5720808287996988},"Revenues from legacy allocation  workbook"]
[44440,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44470},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44440},"60-GCSF",83.540000000000049,17510.613116562505,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":85.101579746493769},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-7.1793513777906268},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.6265919674843756},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":8.5802004271156278},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":83.8758368283344},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.33583682833435091},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.340744673424832},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.8745949815675128E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.0516810908173828E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.4354915633367837E-2},85.627030913630833,-7.2236795626725598,-2.6428095960997173,8.6331780139257432,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":84.393719768784294},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.85371976878424505},"Revenues from legacy allocation  workbook"]
[44440,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44470},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44440},"60-GRF",334.02844439255341,33920.888429812636,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":409.76433223213667},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-41.044275000073284},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-67.84177685962527},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":28.154337396744488},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":329.03261776918259},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.9958266233708173},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.2216067639504615},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.623190743740071},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.0300673450249107},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.42747794818533796},412.44873282578266,-41.313159496622269,-68.286214044003756,28.338778828261557,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":331.18813811341818},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.840306279135234},"Revenues from legacy allocation  workbook"]
[44440,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44470},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44440},"61-GCSF",49.55000000000004,10407.761299999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":50.58171991799999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4.2671821329999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.5611641949999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":5.0998030369999992},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":49.853176626999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.30317662699995651},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.30760718313565522},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.5950400223378321E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":9.4940488622115814E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.1013892949891167E-2},51.248321216528161,-4.3234180450157504,-1.5817383091521038,5.1670118098968727,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":50.510176672257181},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.96017667225714121},"Revenues from legacy allocation  workbook"]
[44440,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44470},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44440},"61-GRF",274.91619795940005,27871.180885151178,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":336.68386509262626},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-33.724128871032924},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-55.74236177030236},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":23.133080134675478},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":270.35045458596647},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.5657433734335768},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.6859979331007846},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.56954118369635331},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.9413903862749643},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.39067701030411017},341.16965952795255,-34.17345099576346,-56.485042968204063,23.441292831804684,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":273.95245839578973},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.96373956361031787},"Revenues from legacy allocation  workbook"]
[44440,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44470},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44440},"62-GCSF",493.12284118085722,77909.678034200071,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$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":-4.0000000000000003E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":6.3199999999999992E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":338.90709944877028},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":186.98322728208015},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-30.384774433338027},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-3.1163871213680032},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":492.38916517614445},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.73367600471277683},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.68829113924050633},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.379746835443038},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.1708860759493681E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.3291139240506345E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.50498269311718025},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.27861114103016843},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.5274310417402375E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.6435190171694746E-3},339.51281436473329,187.3174148219218,-30.439079908562295,-3.1219569136986971,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":493.26919236439409},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.14635118353686494},"Revenues from legacy allocation  workbook"]
[44440,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44470},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44440},"62-GRF",5027.6236116491073,256783.31658950131,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":6.96E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.0000000000000001E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.9539999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3248.3089548571916},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1787.2118834629291},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-15.406998995370079},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-2.5678331658950131},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":5017.5460061588556},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":10.077605490251699},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.64738996929375647},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.35619242579324467},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0706243602865919E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.1177072671443205E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.5241407088886394},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.5895667457600733},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.0944540911724768E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.1574234852874625E-3},3254.5808865858107,1790.6626854258691,-15.436747288154043,-2.5727912146923408,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":5027.2340335088338},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.38957814027344284},"Revenues from legacy allocation  workbook"]
[44440,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44470},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44440},"63-GCSF",173.04106477702862,36178.279226886414,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":175.82643704266798},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-14.83309448302343},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-5.4267418840329613},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":17.727356821174343},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":173.29395749678591},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.25289271975728411},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.25658843800008363},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.1646349707825988E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.9193962345704833E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.5870027699596912E-2},176.91208638166563,-14.924682184461503,-5.4602495796810366,17.836815293624724,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":174.36396991114782},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.3229051341191962},"Revenues from legacy allocation  workbook"]
[44440,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44470},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44440},"63-GRF",1023.7363419442956,104955.79668430772,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1267.8660239464373},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-126.99651398801232},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-209.91159336861543},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":87.113311247975403},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1018.0712278377849},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":5.665114106510714},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.0551111759432397},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.70667918235855287},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.1680647642290132},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.4847468771550405},1275.7128454619692,-127.78249528220054,-211.21073600363729,87.652455441509474,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1024.372069617641},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.63572767334540004},"Revenues from legacy allocation  workbook"]
[44440,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44470},44470,"60-GCSF",0,3.02734375E-2,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.4712890624999999E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1.6892578124999999E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4.5410156249999996E-6},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":5.7519531250000003E-6},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2.0585937500000008E-5},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.0585937500000008E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.4712890625000004E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.6892578125000005E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.5410156250000013E-6},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.7519531250000028E-6},1.4670022518319811E-4,-1.6843359187700526E-4,-4.5277847278764846E-6,5.7351939886435489E-6,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2.052595743304008E-5},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.052595743304008E-5},"Revenues from legacy allocation  workbook"]
[44440,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44470},44470,"60-GRF",-0.66844439255376253,220.8895901873575,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2.6683462494632786},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2.9974717388424414},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.44177918037471503},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.1849085252460093E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.70905558450141781},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.0611191947655279E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.15282965692450959},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.17168033480675454},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.5302923331872448E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.5424092664621421E-3},2.5304633755908874,-2.8425817886397633,-0.41895088999849123,5.8653124599788761E-2,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.67241617844757839},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":3.9717858938158601E-3},"Revenues from legacy allocation  workbook"]
[44440,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44470},44470,"61-GCSF",0,0.3,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.4579999999999999E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1.6739999999999999E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4.4999999999999996E-5},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":5.7000000000000003E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2.0400000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.0400000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.4580000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.6740000000000004E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.5000000000000003E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.7000000000000017E-5},1.4772145442035116E-3,-1.6960611433447727E-3,-4.5593041487762704E-5,5.7751185884499433E-5,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2.0668845474452435E-4},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.0668845474452435E-4},"Revenues from legacy allocation  workbook"]
[44440,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44470},44470,"61-GRF",-0.26619795939943858,84.672194848828269,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.0228401137738454},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1.1490016840985997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.16934438969765656},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.3708214557671914E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.27179774546473889},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":5.5997860653003162E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.1073338214588105E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.367261585860601E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.4889632805609446E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.8845485927853215E-4},0.9875809425151707,-1.1093934925439459,-0.16350677856211435,2.2890948998696006E-2,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.26242837959219362},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-3.7695798072449604E-3},"Revenues from legacy allocation  workbook"]
[44440,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44470},44470,"62-GCSF",0.40715881913992463,163.28551579992754,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-3.2000000000000003E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.5299999999999997E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.71029199372968477},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.18124692253791957},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-6.3681351161971739E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-5.2251365055976814E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0.4131123549738166},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-5.9535358338919653E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7193675889328064},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.43873517786561272},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.15415019762845852},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1264822134387352},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.0236316552343893E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.6120256030118904E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":9.1773872538255608E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.5301639005748188E-4},0.71153738281964363,-0.18156471147811595,-6.3793006735554256E-2,-5.2342979885582987E-2,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.41383668472039042},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-6.6778655804657916E-3},"Revenues from legacy allocation  workbook"]
[44440,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44470},44470,"62-GRF",8.916388350574687,1064.5588804984045,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.8900000000000021E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":13.466669838304817},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-3.5130443056447347},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-6.3873532829904267E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.4258235521993618},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":9.463928447630817},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.54754009705612994},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.4229471316085485},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.37120359955005616},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.749156355455567E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4994375703037111E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.77912061054668635},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.20324885492522254},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.6954337259131375E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.4636224839420913E-2},13.024146078960504,-3.397603324946219,-6.1774605908113067E-2,-0.41183070605408711,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":9.1529374420520853},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.23654909147739822},"Revenues from legacy allocation  workbook"]
[44440,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44470},44470,"63-GCSF",-0.11106477702833153,153.40601311355312,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.74555322373186805},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.85600555317362637},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.3010901967032964E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.9147142491575094E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.10431608891721617},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.7486881111153696E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.8233270911795141E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.5378940676505527E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.4886812009813313E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.8856628545763532E-3},0.75012715143675301,-0.86125709979775367,-2.3152072575208429E-2,2.9325958595264011E-2,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.10495606234094507},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-6.1087146873864684E-3},"Revenues from legacy allocation  workbook"]
[44440,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44470},44470,"63-GRF",-1.4963419443034365,456.81451569161214,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":5.518319349554675},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-6.1989729779351768},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.91362903138322427},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.12790806439365138},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.4663745953700746},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.9967348933361837E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.11277432246573552},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.12668440031953898},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.8671245441346938E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.6139743617885707E-3},5.5338617141686708,-6.2164324057341771,-0.91620227055772685,0.12826831787808174,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.4705046442451515},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.5837300058284995E-2},"Revenues from legacy allocation  workbook"]
[44470,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44501},44440,"60-GCSF",-6.2533374783550616E-3,-73.471794871794856,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$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":-1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.35707292307692295},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":3.012343589743589E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1.1020769230769228E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-3.6001179487179479E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.35192989743589731},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.34567655995754226},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.35072820070848754},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.9588181541251007E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.0824944466311345E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.5361485256617059E-2},2.3936685226749865E-2,-2.0193499882649063E-3,-7.3878658107252653E-4,2.4133694981702536E-3,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2.3591918155582686E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.9845255633937747E-2},"Revenues from legacy allocation  workbook"]
[44470,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44501},44440,"60-GRF",14.970080115234419,-519.06966850224956,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-6.2703615955071745},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.62807429888772193},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1.0381393370044991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.43082782485686716},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-5.0349757844718201},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":20.005055899706239},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":24.913512914273337},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.4954760452210873},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.1247537937538636},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.7117728244078534},14.830624318761194,-1.4855178332533976,-2.4554013772783434,1.0189915715705125,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":11.908696679799963},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":3.0613834354344558},"Revenues from legacy allocation  workbook"]
[44470,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44501},44440,"61-GCSF",6.582079518929584,1262.8762154049859,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$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":-1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":6.1375784068682311},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.51777924831604427},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.18943143231074788},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.61880934554844313},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":6.0491770717898818},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.53290244713970214},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.54069016557389393},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.5613779400266778E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.6687968073268333E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.4514029039343229E-2},6.6911038973190404,-0.56447584318946631,-0.20651555238639013,0.67461747112887449,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":6.5947299728720576},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.2650453942473661E-2},"Revenues from legacy allocation  workbook"]
[44470,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44501},44440,"61-GRF",54.136810753985031,5120.3247479158836,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":61.853522954823873},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-6.1955929449782188},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-10.240649495831768},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4.2498695407701836},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":49.667150054784074},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.4696606992009578},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.5663403346750071},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.55755561299310907},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.92157952560844481},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.38245550312750465},67.957575322054495,-6.8070087863978417,-11.251254192393127,4.6692704898431483,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":54.568582833106674},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.43177207912164306},"Revenues from legacy allocation  workbook"]
[44470,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44501},44440,"62-GCSF",68.585903555277966,10756.938946237849,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000003E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":6.3199999999999992E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":46.792684416134641},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":25.816653470970838},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4.1952061890327608},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.43027755784951399},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":67.983854140223215},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.60204941505475063},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.68829113924050633},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.379746835443038},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.1708860759493681E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.3291139240506345E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.41438527776711476},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.22862636014737367},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.7151783523948226E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.8104393357895621E-3},47.760331913769825,26.350527952424734,-4.281960792269019,-0.43917546587374562,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":69.389723608051796},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.80382005277382973},"Revenues from legacy allocation  workbook"]
[44470,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44501},44440,"62-GRF",832.75687496113903,33817.116613579565,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":6.96E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.0000000000000001E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.9539999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":427.78652516178147},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":235.36713163051377},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.0290269968147738},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.33817116613579568},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":660.78645862934468},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":171.97041633179435},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.64738996929375647},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.35619242579324467},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0706243602865919E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.1177072671443205E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":111.33192254847486},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":61.254559757896054},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.52805654963703497},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.8009424939505837E-2},474.57436615166932,261.1096907838434,-2.2509456102055463,-0.37515760170092444,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":733.05795372360615},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":99.698921237532886},"Revenues from legacy allocation  workbook"]
[44470,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44501},44440,"63-GCSF",17.598087884419595,3425.321437171152,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$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":-1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.79E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":16.647062184651798},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1.4043817892401722},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.51379821557567273},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.6784075042138644},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":16.407289684049818},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.1907982003697768},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0146137787056366},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.5594989561586635E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.1315240083507306E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.1022964509394572},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.208200261753051},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.10192635953060719},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.7290131535588002E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.12181442968292081},17.415128124766337,-1.4691774755461315,-0.53750395446809685,1.7558462512624498,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":17.164292946014559},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.43379493840503613},"Revenues from legacy allocation  workbook"]
[44470,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44501},44440,"63-GRF",143.49511443356747,12179.892416582186,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":8.3000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":9.7000000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":147.13310039231283},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-14.737669824064444},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-24.359784833164372},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":10.109310705763214},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":118.14495644084721},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":25.350157992720256},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2453608247422681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1247422680412371},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.20618556701030927},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5567010309278352E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":31.570093665160897},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.162236203215619},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.2268366995299491},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.169137230304929},184.32243828630553,-18.462760788611725,-30.516959981176409,12.664538392188209,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":148.00725590870562},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-4.5121414751381508},"Revenues from legacy allocation  workbook"]
[44470,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44501},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44470},"60-GCSF",-21.413746662521667,31760.412044871791,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":154.35560253807691},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-177.22309921038459},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4.7640618067307683},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.0344782885256407},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-21.597080190512809},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.18333352799114166},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.3102955088778654},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.5044133620449565},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.0441219409810658E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.1225544585760174E-2},152.58012036678397,-175.18458264334456,-4.7092629742834555,5.9650664340923782,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-21.348658816751659},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-6.5087845770008812E-2},"Revenues from legacy allocation  workbook"]
[44470,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44501},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44470},"60-GRF",-288.80008011523557,92495.758898502274,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1117.3487674939074},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1255.167448252676},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-184.99151779700455},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":25.898812491580635},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-296.91138606419247},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":8.1113059489568968},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-30.524789988597917},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":34.289851005403456},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.0537731769201848},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.7075282447688257},1086.1868520614896,-1220.161885966425,-179.83226027508104,25.176516438511346,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-288.63077774150503},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.16930237373054524},"Revenues from legacy allocation  workbook"]
[44470,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44501},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44470},"61-GCSF",-5.4620795189295857,7778.8605345950209,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":37.8052621981318},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-43.406041783040216},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.1668290801892531},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.477983501573054},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-5.2896251635246152},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.17245435540497045},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.232541422453171},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.4151401517054927},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.8041401927567005E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.8185775774918213E-2},38.49914302691743,-44.202719771645938,-1.1882451551517725,1.5051105298589122,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-5.3867113700213682},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-7.5368148908217414E-2},"Revenues from legacy allocation  workbook"]
[44470,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44501},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44470},"61-GRF",-101.37681075398505,31217.275682084095,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":377.10469023957586},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-423.61843100588118},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-62.434551364168193},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":8.7408371909835463},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-100.20745493948996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.1693558144950913},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.4005664296263873},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.9433515273203703},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.72857060093152104},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.10199988413041293},383.46135369045646,-430.75915311088522,-63.486979087823912,8.8881770722953473,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-101.89660143595732},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.51979068197226752},"Revenues from legacy allocation  workbook"]
[44470,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44501},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44470},"62-GCSF",179.89409644472138,71650.69174376216,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$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":-3.2000000000000003E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.5299999999999997E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":311.68050908536537},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-79.532267835576008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-27.943769780067242},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-22.928221358003892},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":181.27625011171821},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.3821536669968282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7193675889328064},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.43873517786561272},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.15415019762845852},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1264822134387352},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.3764302179589736},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.60639943492746229},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.21305926092045971},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.17481785511422335},310.21616449790747,-79.158607492569502,-27.812483713605499,-22.820499457317332,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":180.42457383441513},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.53047738969374336},"Revenues from legacy allocation  workbook"]
[44470,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44501},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44470},"62-GRF",2189.0931250387712,261414.54716641913,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.8900000000000021E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3306.8940216552019},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-862.6680056491831},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-15.684872829985148},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-104.56581886656765},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2323.975324309466},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-134.88219927069485},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.4229471316085485},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.37120359955005616},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.749156355455567E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4994375703037111E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-191.93023855728788},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":50.068757884509893},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.91034105244563446},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.0689403496375629},3254.9314423789847,-849.1125501858221,-15.438410003378582,-102.92273335585723,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2287.4577488339264},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-98.364623795155239},"Revenues from legacy allocation  workbook"]
[44470,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44501},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44470},"63-GCSF",-27.828087884419414,40351.832452828901,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":196.10990572074846},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-225.16322508678527},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-6.0527748679243345},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.6668481660374921},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-27.439246067923659},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.38884181649575567},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.7790753355431947},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.1907902000681125},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.5773930109357854E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.10864697813851996},193.41530350090056,-222.06942253807102,-5.9696081327438444,7.5615036348088704,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-27.062223535105431},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.76586434931398273},"Revenues from legacy allocation  workbook"]
[44470,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44501},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44470},"63-GRF",-553.73511443357279,177941.01723341917,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2149.5274881797036},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2414.6596038574985},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-355.88203446683838},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":49.823484825357362},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-571.19066531927592},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":17.455550885703133},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-65.689425139966929},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":73.791845956072123},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":10.875732639067373},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.5226025694694318},2091.5416518693182,-2349.521541048563,-346.28173044194006,48.479442261871604,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-555.78217735931321},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.0470629257404198},"Revenues from legacy allocation  workbook"]
[44501,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44531},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44501},"60-GCSF",-85.220000000000027,125450.69854000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":609.69039490440002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-700.01489785320007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-18.817604781},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":23.835632722600003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-85.306475007200049},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":8.6475007200021992E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.61804196322368654},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.70960373555312162},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.9075369235298966E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.4162134364712026E-2},608.33915567401732,-698.46347503313098,-18.775899866482014,23.782806497543888,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-85.117412728051775},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.10258727194825212},"Revenues from legacy allocation  workbook"]
[44501,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44531},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44501},"60-GRF",-1124.3099999999986,350228.0987899999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4230.7554333831986},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4752.5953005802985},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-700.45619757999987},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":98.063867661199964},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1124.2321971158997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.7802884098900904E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.29279091586128442},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.32890502717198916},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.8475317195576885E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.7865444073807631E-3},4221.3789321892791,-4742.062260745739,-698.90379672007941,97.846531540811114,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1121.740593735728},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.5694062642705831},"Revenues from legacy allocation  workbook"]
[44501,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44531},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44501},"61-GCSF",-41.910000000000018,64396.488949999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":312.96693629699996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-359.33240834099996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-9.6594733424999983},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":12.235332900500001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-43.789612485999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.8796124859999779},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-13.433701002882193},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":15.42387892923511},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.41462040132352446},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.52518584167646443},310.03358635247434,-355.96448803432236,-9.5689378503850087,12.120654610487682,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-43.379184921745342},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.4691849217453239},"Revenues from legacy allocation  workbook"]
[44501,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44531},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44501},"61-GRF",-700.24999999999966,219748.36627999914,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2654.5602646623897},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2981.9853304195885},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-439.49673255999829},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":61.529542558399754},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-705.39225575879732},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":5.1422557587976598},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-19.351541920958173},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":21.738445684387614},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.2038976690328096},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.4485456736645933},2629.6798274595985,-2954.0360313432743,-435.37745487741699,60.95284368283837,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-698.78081507825436},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.4691849217452955},"Revenues from legacy allocation  workbook"]
[44501,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44531},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44501},"62-GCSF",932.37999999999204,367622.27550999989,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$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":-3.2000000000000003E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.5299999999999997E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1599.1568984684993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-408.06072581609993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-143.37268744889997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-117.63912816319997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":930.08435704029944},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.2956429596926},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7193675889328064},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.43873517786561272},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.15415019762845852},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1264822134387352},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.9470541006572373},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.0071793222366745},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.35387381592099376},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.29035800280696922},1602.7238100512277,-408.97090325445134,-143.69247952183423,-117.90152165894091,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":932.15890561600122},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.22109438399081682},"Revenues from legacy allocation  workbook"]
[44501,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44531},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44501},"62-GRF",13838.260000000677,1553170.2053100024,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.8900000000000021E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":19647.60309717153},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-5125.4616775230079},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-93.190212318600146},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-621.26808212400101},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":13807.68312520592},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":30.576874794756804},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.4229471316085485},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.37120359955005616},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.749156355455567E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4994375703037111E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":43.509276282752921},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-11.35024598680511},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.20636810885100201},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.3757873923400135},19691.426979072843,-5136.8939945407419,-93.39807262801348,-622.65381752008989,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":13838.481094383998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.22109438332154241},"Revenues from legacy allocation  workbook"]
[44501,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44531},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44501},"63-GCSF",-124.03000000000026,184779.61396999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":898.02892389419981},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1031.0702459525999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-27.716942095499995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":35.108126654299994},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-125.65013749960006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.6201374995998066},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-11.579218011845676},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":13.294657717304293},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.35738327197054554},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.45268547782935775},896.03864830165992,-1028.7851147167207,-27.655513836470988,35.030317526196583,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-125.37166272533521},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.341662725334956},"Revenues from legacy allocation  workbook"]
[44501,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44531},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44501},"63-GRF",-2352.4300000000153,734887.37972999504,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":8877.4395471383395},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-9972.4217429360324},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1469.77475945999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":205.76846632439859},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2358.9884889332843},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":6.5584889332690182},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-24.681167075978113},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":27.72545010107806},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.086285939731475},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.5720800315624065},8857.764734017288,-9950.3201523687585,-1466.5173400690874,205.31242760967223,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2353.7603308108855},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.3303308108702367},"Revenues from legacy allocation  workbook"]
[44531,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44562},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44531},"60-GCSF",-107.2,157555.17092999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":765.71813071979989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-879.15785378939995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-23.633275639499995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":29.935482476699999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-107.13751623240006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.2483767599943008E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.44657516255253382},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.51273444589364991},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.378318402939919E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.7458699770572312E-2},764.52056632627136,-877.78287244868204,-23.5963137755022,29.888664115636125,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-106.96995578227677},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.23004421772323269},"Revenues from legacy allocation  workbook"]
[44531,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44562},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44531},"60-GRF",-1323.1800000000026,412151.05706000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4978.7847692848009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-5592.8898443042008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-824.30211412000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":115.40229597679999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1323.0048931626002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.17510683740238164},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.65896903296597209},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.74024915375399336},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.10910083327251192},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.5274116658151666E-2},4970.9980719042223,-5584.1427016341304,-823.0129258119573,115.22180961367401,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1320.9357459281914},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.2442540718111559},"Revenues from legacy allocation  workbook"]
[44531,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44562},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44531},"61-GCSF",-60.149999999999935,88626.833600000071,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":430.72641129600032},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-494.53773148800036},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-13.29402504000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":16.839098384000014},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-60.266246848000037},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.11624684800010243},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.83082306070661438},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.95390795858907573},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.564268705884612E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.2480736941205089E-2},430.92858447612866,-494.76985625036997,-13.300264952966934,16.847002273758118,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-60.294534453450112},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.14453445345017712},"Revenues from legacy allocation  workbook"]
[44531,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44562},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44531},"61-GRF",-875.03,272422.12051999889,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3290.8592158815868},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-3696.7681754563851},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-544.84424103999777},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":76.27819374559968},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-874.47500686919636},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.55499313080360935},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.0885722804073521},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.3461859143317692},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.34579011265022386},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.8410615771031333E-2},3292.4038703434007,-3698.503354350989,-545.09997853367554,76.313996994714572,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-874.8854655465492},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.14453445345077398},"Revenues from legacy allocation  workbook"]
[44531,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44562},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44531},"62-GCSF",1372.0699999999977,542604.36807000078,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$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":-3.2000000000000003E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.5299999999999997E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2360.3290011045033},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-602.29084855770088},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-211.61570354730031},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-173.63339778240027},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1372.789051217102},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.71905121710437925},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7193675889328064},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.43873517786561272},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.15415019762845852},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1264822134387352},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.2363133574719565},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.31547306363077515},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.11084188722162369},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":9.0947189515178412E-2},2362.2685763724676,-602.78577466056072,-211.78959650235919,-173.77607918142292,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1373.9171260281246},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.8471260281269224},"Revenues from legacy allocation  workbook"]
[44531,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44562},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44531},"62-GRF",17677.540000000074,1986634.4192400295,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.8900000000000021E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":25130.925403386373},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-6555.8935834920976},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-119.19806515440177},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-794.65376769601187},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":17661.179987043866},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":16.360012956207356},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.4229471316085485},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.37120359955005616},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.749156355455567E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4994375703037111E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":23.279433509113947},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.0728956980297255},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.1104162854187223},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.73610856945814862},25151.576474211943,-6561.2808193596366,-119.29601489744795,-795.30676598298635,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":17675.692873971871},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.8471260282021831},"Revenues from legacy allocation  workbook"]
[44531,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44562},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44531},"63-GCSF",-192.18000000000032,282552.5867599998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1373.205571653599},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1576.6434341207989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-42.382888013999967},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":53.684991484399966},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-192.13575899679992},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.4241003200397699E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.31619305228519529},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.36303646743855755},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-9.7590448236171377E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.236145677658171E-2},1371.0579117881314,-1574.1776024234105,-42.316602215683076,53.601029473198565,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-191.8352633777636},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.34473662223672363},"Revenues from legacy allocation  workbook"]
[44531,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44562},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44531},"63-GRF",-3392.9800000000305,1059538.4113999899,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":12799.224009711877},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-14377.936242697862},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2119.0768227999797},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":296.67075519199716},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3401.1183005939674},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":8.1383005939369468},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-30.62637731300882},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":34.403968554431266},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.0705922703656983},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.70988291785119773},12779.206336988835,-14355.449502726697,-2115.7626385743106,296.20676940040346,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3395.799034911769},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.8190349117385267},"Revenues from legacy allocation  workbook"]
[44562,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44593},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44562},"60-GCSF",-213.42000000000002,313649.13021999993,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1524.3347728691997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1750.1621466275997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-47.047369532999987},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":59.593334741799993},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-213.28140854959997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.1385914504000425},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.99052124844736256},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.137265137106231},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.0571643470597605E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.872408172942364E-2},1524.2415438888902,-1750.0551059465035,-47.044492095336118,59.589689987425757,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-213.26836416552374},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.15163583447628071},"Revenues from legacy allocation  workbook"]
[44562,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44593},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44562},"60-GRF",-2534.6699999999914,789722.02205000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":9539.842026364},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-10716.527839218501},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1579.4440441000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":221.122166174},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2535.007690780501},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.33769078050954704},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.2708114107648998},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.4275588447085836},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.21039924019286418},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.9455893627000983E-2},9539.2585654600953,-10715.872411696482,-1579.3474446125988,221.1086422457638,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2534.852648603222},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.18264860323051835},"Revenues from legacy allocation  workbook"]
[44562,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44593},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44562},"61-GCSF",-121.01999999999984,177918.41929999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":864.6835177979998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-992.78477969399989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-26.687762894999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":33.804499666999995},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-120.9845251240001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.5474875999739197E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.25354102552754776},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.29110265893903631},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.8253402940601166E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":9.912097705809482E-3},864.79001176000975,-992.90705053927047,-26.691049745679312,33.808663011193794,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-120.99942551374625},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.0574486253593705E-2},"Revenues from legacy allocation  workbook"]
[44562,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44593},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44562},"61-GRF",-1567.4300000000005,488242.228,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":5897.96611424},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-6625.4470339600002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-976.48445600000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":136.70782383999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1567.2575518800004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.17244812000012644},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.64896364162041353},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.72900965370769955},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.10744431152655852},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.5042203613718191E-2},5898.6925046087035,-6626.2630204917314,-976.60471930607684,136.72466070285074,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1567.4505744862538},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.0574486253281066E-2},"Revenues from legacy allocation  workbook"]
[44562,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44593},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44562},"62-GCSF",2268.2099999999969,896429.91780000005,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$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":-3.2000000000000003E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.5299999999999997E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3899.4701424300001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-995.03720875800013},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-349.60766794200003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-286.85757369600003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2267.9676920339998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.24230796599704263},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7193675889328064},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.43873517786561272},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.15415019762845852},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1264822134387352},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.41661646327554763},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.10630902855996734},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.7351820845393929E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.0647647873143738E-2},3902.0606298726088,-995.69822969163135,-349.8399185403029,-287.04813828947931,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2269.4743433511958},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.2643433511989315},"Revenues from legacy allocation  workbook"]
[44562,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44593},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44562},"62-GRF",27746.869999999963,3118918.5594300004,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.8900000000000021E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":39454.319776789504},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-10292.431246119002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-187.13511356580003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1247.5674237720002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":27727.1859933327},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":19.68400666726302},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.4229471316085485},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.37120359955005616},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.749156355455567E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4994375703037111E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":28.009300825745459},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.3067741284553378},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.13285043869918797},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.88566959132791967},39480.529983870292,-10299.268691444426,-187.25943075353499,-1248.3962050235666,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":27745.60565664876},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.2643433512021147},"Revenues from legacy allocation  workbook"]
[44562,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44593},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44562},"63-GCSF",-389.25000000000034,572402.81978000014,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2781.8777041308003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-3194.0077343724006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-85.860422967000019},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":108.75653575820003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-389.23391745040027},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.6082549600071161E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.11494292802403799},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.13197150995352511},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.5476212353098145E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.4936535647257655E-3},2781.7075632757087,-3193.8123874647031,-85.855171706040409,108.74988416098452,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-389.21011173405032},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-3.9888265950025925E-2},"Revenues from legacy allocation  workbook"]
[44562,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44593},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44562},"63-GRF",-6265.0099999999984,1951838.6511600004,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":23578.210906012806},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-26486.450496241207},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3903.6773023200008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":546.51482232480009},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-6265.4020702236012},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.39207022360278643},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.4754542994148474},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.6574432817102218},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.24428051314815352},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.4199271840741487E-2},23576.768852338369,-26484.83057336355,-3903.4385517116502,546.48139723963106,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-6265.0188754971987},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":8.8754972002789145E-3},"Revenues from legacy allocation  workbook"]
[44593,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44621},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44593},"60-GCSF",-163.58999999999986,240469.59643999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1168.6822386983997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1341.8203481351998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-36.070439465999989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":45.689223323599997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-163.51932557920003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.067442079983266E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.50511424277527461},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.57994598244568563},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.5589945764668966E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.9747264635247362E-2},1168.5966514901695,-1341.7220813405652,-36.067797885499061,45.685877321632148,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-163.50735041426259},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-8.2649585737271991E-2},"Revenues from legacy allocation  workbook"]
[44593,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44621},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44593},"60-GRF",-1964.2599999999939,611958.44915,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":7392.4580657320003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-8304.2761549655006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1223.9168983},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":171.34836576199999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1964.3866217715004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.12662177150650678},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.47650809962573265},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.53528269138420459},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.8892069474459051E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.1044889726424265E-2},7391.9166868808006,-8303.6680000805027,-1223.8272660398675,171.33581724558144,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1964.2427619939881},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.7238006005754869E-2},"Revenues from legacy allocation  workbook"]
[44593,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44621},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44593},"61-GCSF",-102.96999999999996,151365.63099999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":735.63696665999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-844.62022098},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-22.704844649999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":28.759469890000002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-102.92862907999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.1370919999963007E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.29568039882326502},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.33948490235263756},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-9.1259382352859558E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.1559521764695546E-2},735.6317846777057,-844.61427129662502,-22.704684712274865,28.759267302214834,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-102.92790402897934},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-4.2095971020614797E-2},"Revenues from legacy allocation  workbook"]
[44593,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44621},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44593},"61-GRF",-1326.8100000000009,413352.47434999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4993.2978901480001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-5609.1930769294995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-826.70494869999993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":115.73869281799999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1326.8614426634995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":5.1442663498619368E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.19359108257424359},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.21746945285864946},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.2051503737457548E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.4872105232440559E-3},4993.2627163021634,-5609.1535645877775,-826.6991252155899,115.73787753018259,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1326.8520959710213},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":4.2095971020444267E-2},"Revenues from legacy allocation  workbook"]
[44593,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44621},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44593},"62-GCSF",2582.6600000000012,1020855.3447899999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$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":-3.2000000000000003E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.5299999999999997E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4440.7207498364996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1133.1494327169},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-398.13358446809997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-326.6737103328},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2582.7640223186995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.10402231869829848},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7193675889328064},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.43873517786561272},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.15415019762845852},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1264822134387352},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.17885260329549343},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.5638250496091437E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.6035060985113207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.3156973115990324E-2},4440.2888780501125,-1133.0392309507185,-398.09486492863078,-326.6419404542612,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2582.512841716502},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.14715828349926596},"Revenues from legacy allocation  workbook"]
[44593,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44621},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44593},"62-GRF",30936.440000000017,3480269.529300001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.8900000000000021E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":44025.409545645009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-11484.889446690004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-208.81617175800005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1392.1078117200004},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":30939.596115477005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.1561154769879067},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.4229471316085485},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.37120359955005616},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.749156355455567E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4994375703037111E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.4909854650052878},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.1715614256535534},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.1301116830064609E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.14200744553376404},44021.127958637408,-11483.772510948891,-208.79586383543435,-1391.9724255695623,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":30936.587158283521},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.14715828350381344},"Revenues from legacy allocation  workbook"]
[44593,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44621},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44593},"63-GCSF",-343.35,505097.77670000016,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2454.7751947620009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2818.4455939860009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-75.764666505000022},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":95.968577573000033},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-343.46648815599997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.11648815599994577},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.83254770317608295},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.95588810364661381},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.5695916764693918E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.2548161235278969E-2},2454.59542189578,-2818.2391881025619,-75.759117959746291,95.961549415678633,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-343.44133475084959},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":9.1334750849568991E-2},"Revenues from legacy allocation  workbook"]
[44593,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44621},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44593},"63-GRF",-5527.8999999999824,1722216.0165199966,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":20804.369479561559},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-23370.471344176356},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3444.4320330399933},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":482.220484625599},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-5528.313413029191},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.41341302920864109},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.5557723965234842},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.7476681639754703},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.25757821134494768},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.6060949588292673E-2},20802.845893556925,-23368.759832414529,-3444.1797837014778,482.18516971820685,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-5527.9085528408759},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":8.5528408935715561E-3},"Revenues from legacy allocation  workbook"]
[44621,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44652},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44621},"60-GCSF",-103.08131630814583,151921.59973708255,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":738.33897472222111},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-847.7225265329206},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-22.788239960562379},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":28.865103950045686},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-103.30668782121617},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.22537151307034264},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.6107434610615665},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.8493721219595762},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.9714304353752049E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.2971452181419266E-2},739.16071382609687,-848.31687962036995,-22.813602278583236,28.885341779188227,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-103.08442629366809},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":3.1099855222578299E-3},"Revenues from legacy allocation  workbook"]
[44621,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44652},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44621},"60-GRF",-1263.7603970790578,394337.12665092445,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4763.5924899431675},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-5351.1548086530447},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-788.67425330184892},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":110.41439546225884},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1265.8221765494673},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.0617794704094194},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-7.758970717303983},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":8.7159960789582005},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.2845978008781429},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.17984369212293996},4768.8941607988727,-5354.9065968648674,-789.55201337729648,110.4918089257305,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1265.0726405175608},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.3122434385029464},"Revenues from legacy allocation  workbook"]
[44621,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44652},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44621},"61-GCSF",-89.521129821443651,131527.99716804508,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":639.22606623669913},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-733.92622419769157},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-19.72919957520676},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":24.990319461928568},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-89.439038074270641},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-8.2091747173009821E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.58671454597180539},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.67363521944910998},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.8108473641105106E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.2937399945399804E-2},639.22739199265084,-733.92774636193246,-19.729240493600333,24.990371291893759,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-89.43922357098819},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-8.1906250455460849E-2},"Revenues from legacy allocation  workbook"]
[44621,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44652},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44621},"61-GRF",-1144.9785527196252,356700.65662378422,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4308.9439320153133},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4840.4279103847521},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-713.40131324756851},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":99.876183854659573},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1145.0091077623476},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.0555042722426151E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.11498595516726103},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.12916882546520961},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.9037409795904143E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.6652373714265796E-3},4308.9528687723787,-4840.4379494404948,-713.40279284310907,99.876390998035262,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1145.01148251319},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":3.2929793564790089E-2},"Revenues from legacy allocation  workbook"]
[44621,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44652},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44621},"62-GCSF",1343.0582966693694,530967.75310883042,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$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":-3.2000000000000003E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.5299999999999997E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2309.7097260234123},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-589.37420595080187},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-207.07742371244387},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-169.90968099482575},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1343.348415365341},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.29011869597161422},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7193675889328064},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.43873517786561272},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.15415019762845852},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1264822134387352},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.49882068279704422},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.12728527767924577},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.4721854319735008E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.6694854826449234E-2},2309.2779607573434,-589.31777081783275,-207.03871372307214,-169.89341140694276,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1343.0280648094958},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":3.0231859873538269E-2},"Revenues from legacy allocation  workbook"]
[44621,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44652},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44621},"62-GRF",17500.70426115318,1968802.7473845729,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.8900000000000021E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":24905.354754414846},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-6497.0490663690907},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-118.12816484307437},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-787.52109895382921},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":17502.656424248853},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.9521630956733134},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.4229471316085485},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.37120359955005616},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.749156355455567E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4994375703037111E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.7778248774204055},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.72464996802271464},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.3175453964049356E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":8.7836359760329039E-2},24902.372089270022,-6496.4269457803966,-118.05249147006354,-787.44569039762382,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":17500.446961621939},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.25729953124027816},"Revenues from legacy allocation  workbook"]
[44621,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44652},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44621},"63-GCSF",-218.82336956544142,322554.49718624586,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1567.6148563251547},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1799.854094299252},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-48.383174577936877},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":61.285354465386717},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-219.3370580866474},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.51368852120597808},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.6713620780309606},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.2152675710725847},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.11331364438367161},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.1435306162193174},1569.3595433474586,-1801.1160034787572,-48.437022942822807,61.32832269909747,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-218.86516037502392},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":4.1790809582494148E-2},"Revenues from legacy allocation  workbook"]
[44621,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44652},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44621},"63-GRF",-3641.039000209526,1137119.3143168804,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":13736.401316947917},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-15430.709095280068},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2274.238628633761},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":318.39340800872651},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3650.1529989571859},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":9.1139987476599345},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-34.298163511442993},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":38.528648911447135},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.678503892623012},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.79499054496722155},13753.47263733673,-15441.527835263094,-2276.576083697651,318.61663919481697,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3646.0146424291979},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":4.9756422196719541},"Revenues from legacy allocation  workbook"]
[44621,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44652},44652,"60-GCSF",1.3677631685794682,61.676232917409386,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.7152160374331551},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.34415337967914439},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.3568771241830065E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.1718484254307784E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1.3692123707664885},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.4492021870202709E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.8154194964429614E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.6425892808887898E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.4361463114615299E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.2403081780804122E-5},1.7171249981379,-0.34439467163179743,-1.3583872692928451E-2,1.1726700288537907E-2,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1.3708731541017121},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-3.1099855222438411E-3},"Revenues from legacy allocation  workbook"]
[44621,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44652},44652,"60-GRF",94.72261605746337,2049.9441790754067,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":117.4618014610208},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-27.817742510053272},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":5.6988448178296309},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.57398437014111381},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":95.916888138938276},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.1942720814749066},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.4625302472432602},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.34636187530699902},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.095696487497842E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.1467446636668914E-3},117.5925313273513,-27.837246015775271,5.7051873837701859,0.57438680062025849,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":96.034859495966458},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.3122434385030886},"Revenues from legacy allocation  workbook"]
[44621,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44652},44652,"61-GCSF",2.5264150797588747,110.11278195488723,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3.0622364661654138},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.61442932330827071},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.4224812030075191E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.0921428571428573E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2.4445037593984966},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":8.191132036037807E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.10261053239739254},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.058852106355449E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.117338053731161E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.0104283191314571E-4},3.0622428172490426,-0.61443059763572427,-2.422486227237635E-2,2.0921471962506738E-2,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2.4445088293034489},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":8.1906250455425766E-2},"Revenues from legacy allocation  workbook"]
[44621,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44652},44652,"61-GRF",34.693267461313162,742.16980621574339,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":42.526329896162096},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-10.071244270347638},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":2.0632320612797668},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.20780754574040813},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":34.72612523283464},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.285777152147773E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.0238305368255477E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":9.5293857564961067E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.9522249375872641E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.9662697213109135E-4},42.526418095842736,-10.071265158125154,2.0632363404265579,0.20780797673361784,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":34.726197254877761},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-3.2929793564598242E-2},"Revenues from legacy allocation  workbook"]
[44621,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44652},44652,"62-GCSF",6.948896669875265,630.01043116928395,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-3.2000000000000003E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.108E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":10.225069297877479},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.69931157859790527},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.3436388039497364},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.20160333797417088},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":6.980515577355666},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.1618907480400971E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.4648014440433215},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.10018050541516246},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.33574007220216612},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.8880866425992784E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.6315421336363523E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.1675981320618304E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.0615734280423433E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":9.1318144347728451E-4},10.223157875971884,-0.69924461648529002,-2.3432006961562224,-0.20158403358136373,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":6.9791285297490084},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-3.0231859873743439E-2},"Revenues from legacy allocation  workbook"]
[44621,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44652},44652,"62-GRF",252.55311303275386,5653.9380754227595,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.4720000000000003E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":268.16628291730149},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-18.657995648895106},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":5.5973986946685317},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-2.2615752301691039},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":252.84411073290579},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.29099770015193371},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0605992844364938},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.3792486583184255E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.2137745974955277E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.9445438282647581E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.30863195255380627},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.1473443884199042E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.4420331652597128E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.6028416829332172E-3},268.13416732477361,-18.656209064998414,5.5938129787651798,-2.2613586745452623,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":252.81041256399513},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.25729953124127292},"Revenues from legacy allocation  workbook"]
[44621,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44652},44652,"63-GCSF",16.220232451101793,731.63613375412251,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":20.346800879702148},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4.0825296263480038},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.16095994942590697},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.13901086541328328},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":16.24232216934152},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.2089718239726608E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.7671849740846716E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.5522805305258782E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.1890711769098444E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.8905614709675928E-4},20.369445982417847,-4.085391959260062,-0.16113909083537606,0.13910832836190176,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":16.262023260684312},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-4.1790809582519017E-2},"Revenues from legacy allocation  workbook"]
[44621,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44652},44652,"63-GRF",231.72953188025426,5051.8927231173266,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":289.47345303462282},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-68.554184252702129},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":14.044261770266168},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.4145299624728513},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":236.37806051465969},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.6485286344054373},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.6926841365982375},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.3481627178645392},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.27618956195014138},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.7817653721596974E-2},289.83320475902201,-68.602248790086335,14.058696416824379,1.4155217141653778,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":236.70517409992544},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-4.9756422196711867},"Revenues from legacy allocation  workbook"]
[44652,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44682},44621,"60-GCSF",-2.0119146779775544E-2,35,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.1701},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.1953},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-5.2499999999999995E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.6500000000000005E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2.3799999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.6808532202244545E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.6307274485721836E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.0204648483606551E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":8.1195291622598246E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.0284736938862447E-3},0.17093266961748174,-0.19535886040954986,-5.2756996795519052E-3,6.6520042074936338E-3,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2.3049886264126393E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.9307394843508493E-3},"Revenues from legacy allocation  workbook"]
[44652,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44682},44621,"60-GRF",-5.5912577471547493,1707.2915774062728,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":20.624082255067776},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-23.167946705403125},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3.4145831548125458},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.47804164167375635},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-5.480405963474138},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.11085178368061133},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.41716185260491739},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.46861641886164973},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.906653188823135E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":9.6693144643523882E-3},20.700628863639352,-23.174929167418021,-3.4224418431426074,0.47818571605578808,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-5.4185564308654888},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.17270131628926055},"Revenues from legacy allocation  workbook"]
[44652,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44682},44621,"61-GCSF",-9.1771821983345401,13450.029224968381,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":65.367142033346326},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-75.051163075323558},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.0175043837452571},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.5555055527439925},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-9.1460198729784956},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.1162325356044462E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.22271897239761188},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.2557143757157766},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.8740423579509834E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":8.7071203200712478E-3},65.554309294348826,-75.064894503029834,-2.0235371929015122,2.5559731103182202,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-8.9781492912642999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.19903290707024013},"Revenues from legacy allocation  workbook"]
[44652,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44682},44621,"61-GRF",-127.51002815270623,39689.533197695455,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":479.4495610281611},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-538.58696549272736},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-79.379066395390907},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":11.113069295354727},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-127.40340156460243},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.10662658810379355},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.4012614281289178},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.45075476653223628},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.6434011279622146E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":9.3007615791470995E-3},479.82231483826109,-538.68550584409786,-79.115194833155485,11.115102552420588,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-126.86328328657169},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.64674486613454008},"Revenues from legacy allocation  workbook"]
[44652,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44682},44621,"62-GCSF",121.9966443816993,47881.896761338081,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-3.2000000000000003E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.5299999999999997E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":208.28625091182064},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-53.148905405085273},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-18.673939736921852},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-15.322206963628187},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":121.14119880618532},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.8554455755139827},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7193675889328064},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.43873517786561272},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.15415019762845852},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.1264822134387352},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.4708253966347133},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.37531406672747863},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.13186710452587089},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.10819864986738123},209.57442656174481,-53.156872151096273,-18.788781831969811,-15.324503683198925,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":122.30426889547981},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.30762451378051026},"Revenues from legacy allocation  workbook"]
[44652,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44682},44621,"62-GRF",1701.9882780246965,190602.91802680591,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":8.8900000000000021E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2411.1269130390947},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-628.98962948845951},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-11.436175081608354},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-76.241167210722367},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1694.4599412583045},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.5283367663919307},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.4229471316085485},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.37120359955005616},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-6.749156355455567E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4994375703037111E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":10.712425207520573},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.794545706309715},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.0809921932903908E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.33873281288602608},2412.0937102183861,-629.08391178051227,-11.40447921106888,-76.25259536733482,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1695.3527238594702},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":6.6355541652262673},"Revenues from legacy allocation  workbook"]
[44652,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44682},44621,"63-GCSF",-30.524691202605865,44609.280432293905,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-6.8000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":216.80110290094837},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-248.91978481219999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-6.6913920648440852},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":8.4757632821358424},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-30.334310693959871},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.19038050864599398},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.1470588235294112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.2058823529411757},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22058823529411761},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.27941176470588236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.3606606941463686},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.562240056242127},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.1995700436616316E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.3194553886380676E-2},217.86238268591103,-248.99480539837054,-6.7241476137626872,8.4783177465394992,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-29.378252579682705},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.14643862292316},"Revenues from legacy allocation  workbook"]
[44652,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44682},44621,"63-GRF",-535.20265806862744,168059.18487604635,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.2100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2030.15495330264},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2280.5631387679491},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-336.11836975209269},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":47.056571765292972},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-539.46998345210886},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.2673253834814204},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.7632398753894081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.2274143302180685},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.62305295950155759},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.722741433021805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-16.058969044378678},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":18.039752477832671},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.658769709334218},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.37222775930679047},2030.6875042774302,-2281.2504653442534,-333.45653970052041,47.070753890669913,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-536.94874687667357},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.7460888080461245},"Revenues from legacy allocation  workbook"]
[44652,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44682},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44652},"60-GCSF",2271.9948883997113,101730.78949000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2829.1332557169003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-567.65780535420004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-22.380773687800001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":19.328850003100001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2258.4235266780001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":13.571361721711128},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":17.000881508143536},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.411180108430095},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.13449097201695714},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.1161512940146448},2842.9823639229126,-567.82888866657754,-22.490331537685751,19.334675420546546,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2271.9978191391956},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.930739484327205E-3},"Revenues from legacy allocation  workbook"]
[44652,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44682},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44652},"60-GRF",13093.336860539392,278547.95678259374,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":15960.79792364262},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-3779.8957735397971},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":774.3633198556106},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":77.993427899126246},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":13033.258897857559},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":60.077962681833014},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":73.572713435969902},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-17.42376477008921},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.5694963935775976},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.35951762237472201},16020.036678416831,-3781.0349758607722,776.14552275097719,78.016933916066023,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":13093.164159223103},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.17270131628902163},"Revenues from legacy allocation  workbook"]
[44652,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44682},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44652},"61-GCSF",1215.0077785009009,54529.561135031581,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1516.4670951652283},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-304.27495113347624},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-11.996503449706948},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":10.360616615656001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1210.5562571977011},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.4515213031997973},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.5764327676570442},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.1188958951285979},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.4114175076754754E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.8098605748106376E-2},1520.8092307363031,-304.33062154980445,-12.032375795976693,10.362512203308754,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1214.8087455938307},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.1990329070702046},"Revenues from legacy allocation  workbook"]
[44652,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44682},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44652},"61-GRF",7405.8289028023964,158153.08304230517,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":9062.171658324085},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2146.1373368840814},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":439.66557085760837},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":44.282863251845441},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":7399.9827555494576},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":5.8461472529388629},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.159312622214081},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.695495153288745},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.34734535933255051},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.498442468097631E-2},9069.2171523405505,-2146.5299960845732,438.2040363963003,44.290965283985294,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":7405.1821579362631},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.64674486613330373},"Revenues from legacy allocation  workbook"]
[44652,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44682},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44652},"62-GCSF",2844.7218162962763,254937.84718866216,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-3.2000000000000003E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.108E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4137.6412598719871},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-282.98101037941501},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-948.36879154182327},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-81.580111100371894},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2824.7113468503767},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":20.010469445899616},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.4648014440433215},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.10018050541516246},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.33574007220216612},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.8880866425992784E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":29.31136454033852},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.0046589426848893},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.7183164565655762},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.57791969518843667},4163.2310849120713,-283.02342776917021,-954.20112582334741,-81.592339537058066,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2844.4141917824954},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.30762451378086553},"Revenues from legacy allocation  workbook"]
[44652,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44682},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44652},"62-GRF",45486.765529874807,1016936.8319531821,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.4720000000000003E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":48233.313939539425},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-3355.8915454455009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1006.7674636336503},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-406.77473278127286},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":45477.415124946303},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":9.3504049285038491},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0605992844364938},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.3792486583184255E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.2137745974955277E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.9445438282647581E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":9.9170327763626478},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.6899896302339602},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.20699688907018807},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.3635106695025482E-2},48252.654203883227,-3356.3945762300345,1003.9771625965487,-406.83570620970119,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":45493.401084040044},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-6.6355541652374086},"Revenues from legacy allocation  workbook"]
[44652,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44682},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44652},"63-GCSF",4116.0855217773542,184250.17757770573,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":5123.9974384359966},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1028.115990883598},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-40.535039067095262},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":35.007533739764092},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4090.3539422250678},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":25.731579552286348},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":32.234019249958713},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.4676672928719752},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.25499763520283769},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.22022523040245076},5149.0803131393477,-1028.4258491953653,-40.733465260361612,35.018084470809931,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4114.9390831544306},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.146438622923597},"Revenues from legacy allocation  workbook"]
[44652,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44682},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44652},"63-GRF",32786.670499120592,700921.56081395433,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":40162.80543463958},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-9511.5055802453608},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1948.561939062793},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":196.25803702790719},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":32796.119830484924},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-9.4493313643324655},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-11.571846274337471},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.74048785240418},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.56142639865022981},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.6546543748944016E-2},40173.340956152228,-9514.3722014122268,1933.1306470135878,196.31718617504964,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":32788.416587928645},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.7460888080531731},"Revenues from legacy allocation  workbook"]
[44682,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44713},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44682},"60-GCSF",782.24000000000035,35240.936409999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":980.05044156209988},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-196.64442516779997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-7.7530060101999991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.6957779178999992},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":782.348788302},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.1087883019996525},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.13627939993740254},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.7344086718831581E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.0780822720686284E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-9.3107105315017925E-4},982.31113246737107,-197.09802657921361,-7.7708899368148741,6.7112231272492089,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":784.15343907859176},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.9134390785914093},"Revenues from legacy allocation  workbook"]
[44682,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44713},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44682},"60-GRF",3896.330000000009,83270.883760000012,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4771.421639448},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1129.9858926232002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":231.49305685280004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":23.3158474528},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3896.2446511304001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":8.5348869608878886E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.10451998778774867},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.4752813861775736E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.0709522870844908E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.1074339582145951E-4},4782.4279193781649,-1132.5924409417403,232.0270439070035,23.369630321568696,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3905.2321526649971},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-8.9021526649880798},"Revenues from legacy allocation  workbook"]
[44682,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44713},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44682},"61-GCSF",473.16000000000025,21312.926960000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":592.71249875760009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-118.9261324368},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4.6888439312000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4.0494561224000005},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":473.14697851200009},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.3021488000163117E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.631205321101515E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.2729686054464055E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.2904177297458946E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.1144516756896363E-4},591.54488217297876,-118.691853380986,-4.6796071225478357,4.0414788785640399,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":472.21490054800893},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.94509945199132517},"Revenues from legacy allocation  workbook"]
[44682,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44713},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44682},"61-GRF",3159.6999999999875,67682.917630000011,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3878.2311801990004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-918.45719223910021},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":188.15851101140004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":18.951216936400002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3166.8837159077007},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.1837159077131219},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-8.7973268115401133},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.0834157911448403},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.4268162048181765},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.2988682499672456E-2},3870.5912416883598,-916.64787346790661,187.78784732798678,18.913883903538235,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3160.6450994519778},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.94509945199024514},"Revenues from legacy allocation  workbook"]
[44682,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44713},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44682},"62-GCSF",1057.2899999999975,95458.208589999966,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-3.2000000000000003E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.108E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1549.2867254156995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-105.95861153489997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-355.10453595479987},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-30.546626748799991},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1057.6769511771995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.38695117720203598},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.4648014440433215},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.10018050541516246},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.33574007220216612},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.8880866425992784E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.56680664313980544},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.8764964503092053E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.12991501617252474},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.1175485262152665E-2},1547.5298289622433,-105.83845410647506,-354.70184619467312,-30.511986769434248,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1056.4775418916608},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.8124581083366138},"Revenues from legacy allocation  workbook"]
[44682,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44713},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44682},"62-GRF",15901.350000000135,355997.67526000243,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.4720000000000003E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":16884.969737581916},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1174.792328358008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":352.43769850740239},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-142.39907010400097},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":15920.216037627311},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-18.866037627176411},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0605992844364938},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.3792486583184255E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.2137745974955277E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.9445438282647581E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-20.009306007535269},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.3921718284812645},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.41765154854437936},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.16874810042197147},16865.822124062724,-1173.4601098335861,352.03803295007583,-142.2375890707377,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":15902.162458108476},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.81245810834116128},"Revenues from legacy allocation  workbook"]
[44682,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44713},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44682},"63-GCSF",1332.5700000000011,60028.14755999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1669.3827836435999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-334.95706338479994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-13.206192463199999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":11.4053480364},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1332.6248758319998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-5.4875831998742797E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.8743103057884572E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.3793114529413732E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.4381455133889261E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.6965802161086183E-4},1673.2335634773235,-335.72971176567654,-13.2366553025894,11.4316568522363,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1335.6988532612938},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-3.1288532612927611},"Revenues from legacy allocation  workbook"]
[44682,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44713},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44682},"63-GRF",10447.749999999925,222479.01675999706,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":12748.047660347831},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-3019.0402574331601},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":618.49166659279183},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":62.294124692799173},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":10409.793194200261},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":37.956805799663925},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":46.482688017113546},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-11.008203776478725},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.2551810242159802},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.2271405348131203},12777.453693122814,-3026.0043039385096,619.91834671695335,62.437819093793856,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":10433.805554995051},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":13.944445004874069},"Revenues from legacy allocation  workbook"]
[44713,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44743},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44713},"60-GCSF",371.4700000000002,16744.472419999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":465.66377800019995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-93.434156103599989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3.6837839323999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.1814497598},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":371.72728772399995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.25728772399975242},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.32230502722671694},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.4669617113451289E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.5496981657633123E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.2020120522501336E-3},465.43840776049063,-93.388936184952811,-3.6820010682239466,3.1799100134661358,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":371.54738052078005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-7.7380520779854578E-2},"Revenues from legacy allocation  workbook"]
[44713,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44743},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44713},"60-GRF",1523.6399999999819,32561.303489999929,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1865.7626899769959},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-441.85688835929903},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":90.520423702199807},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":9.1171649771999785},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1523.5433902970967},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":9.6609702885189108E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.11831023670274281},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.8018672112674E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.7400079936060213E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.7813030151427551E-4},1864.8597050240185,-441.64304009033037,90.476613961025677,9.1127524852831598,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1522.806031379997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.83396861998494387},"Revenues from legacy allocation  workbook"]
[44713,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44743},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44713},"61-GCSF",464.63999999999942,20946.061599999994,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":582.50997309599984},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-116.87902372799996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4.6081335519999991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.979751703999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":465.00256751999984},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.36256752000042525},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.45418931221674902},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":9.1131836108215014E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.5930114594636738E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.1030553513549911E-3},580.5013385730706,-116.47599673634427,-4.5922435989239681,3.9660285627070633,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":463.39912680050941},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.2408731994900108},"Revenues from legacy allocation  workbook"]
[44713,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44743},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44713},"61-GRF",1473.7399999999873,31632.497559999938,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1812.5421101879963},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-429.25299188919917},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":87.938343216799822},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":8.8570993167999816},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1480.0845608323971},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.3445608324097975},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-7.7696801816003713},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.8400446782603326},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.37695830549474757},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.7967023575010542E-2},1806.2920289448609,-427.77282430683709,87.635110653869347,8.8265579075839629,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1474.9808731994772},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.2408731994898972},"Revenues from legacy allocation  workbook"]
[44713,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44743},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44713},"62-GCSF",1012.8399999999953,91294.020930000188,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-3.2000000000000003E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.108E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1481.7019596939031},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-101.33636323230022},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-339.6137578596007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-29.214086697600063},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1011.5377519044019},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.3022480955933133},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.4648014440433215},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.10018050541516246},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.33574007220216612},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.8880866425992784E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.9075348909277507},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.13045987239247092},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.43721686963963236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.7610053302333968E-2},1481.0909455531119,-101.29457483450118,-339.4737102561661,-29.202039591928269,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1011.1206208705164},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.7193791294788525},"Revenues from legacy allocation  workbook"]
[44713,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44743},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44713},"62-GRF",13608.02000000045,304457.82615999802,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.4720000000000003E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":14440.434694768706},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1004.7108263279935},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":301.41324789839803},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-121.78313046399921},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":13615.353985875112},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.3339858746621758},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0605992844364938},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.3792486583184255E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.2137745974955277E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.9445438282647581E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-7.7784201707340568},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.54119305425727149},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.16235791627718144},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.5599158091790483E-2},14434.479846872373,-1004.2965105350797,301.28895316052387,-121.73291036788845,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":13609.739379129929},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.719379129479421},"Revenues from legacy allocation  workbook"]
[44713,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44743},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44713},"63-GCSF",922.81999999999903,41602.621819999993,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1156.9689128141999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-232.14262975559996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-9.1525768003999985},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.904498145799999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":923.57820440399996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.75820440400093503},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.94980470609306333},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.190575701546181},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.5137373369462039E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.4891367909989941E-3},1156.4089672622033,-232.03027822089513,-9.1481471699994508,7.9006725559086162,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":923.1312144272174},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.31121442721837411},"Revenues from legacy allocation  workbook"]
[44713,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44743},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44713},"63-GRF",5775.8600000000224,123511.48369999975,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":7077.2080160099849},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1676.0508338089967},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":343.36192468599927},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":34.583215435999925},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":5779.1023223229868},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.2423223229643554},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.9706148558635941},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.94033583933802756},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.19264065094765781},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.9402655491131002E-2},7073.7828149477709,-1675.2396649012437,343.19574564668068,34.566477978802368,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":5776.3053736720103},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.44537367198790889},"Revenues from legacy allocation  workbook"]
[44743,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44774},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44743},"60-GCSF",358.48999999999984,16146.843829999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":449.04372691229997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-90.099388571399984},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3.5523056425999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.0679003276999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":358.45993302599999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.0066973999851143E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.7664979591705422E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.5573745459085314E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.9796100360212849E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.5732995765638371E-4},448.02469325583229,-89.894922271396766,-3.5442442472593707,3.0609382135421841,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":357.64646495071833},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.84353504928151324},"Revenues from legacy allocation  workbook"]
[44743,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44774},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44743},"60-GRF",1408.0199999999891,30105.180750000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1725.0268569750001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-408.52730277750004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":83.692402485000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":8.42945061},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1408.6214072925},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.60140729251088487},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.73649578672523408},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.17441968282480677},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.5732256319304552E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.5989322911529763E-3},1721.1121815876932,-407.60021473202437,83.502475825720538,8.4103213061876794,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1405.4247639875769},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.5952360124122151},"Revenues from legacy allocation  workbook"]
[44743,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44774},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44743},"61-GCSF",47.25999999999997,2127.7917499999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":59.173888567500001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-11.873077964999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.46811418499999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.40428043250000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":47.236976850000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.3023149999964687E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.8841162229685496E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.7868998648559896E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.2815734234199242E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.9704497747717527E-4},59.138557975160019,-11.865988978834695,-0.46783469092179802,0.40403905125064377,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":47.20877335665417},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":5.1226643345799516E-2},"Revenues from legacy allocation  workbook"]
[44743,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44774},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44743},"61-GRF",1220.7799999999963,26107.300200000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1495.94830146},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-354.27606371400003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":72.578294556000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.3100440559999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1221.5605763579999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.78057635800360003},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.95590992335127767},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.22638215811303386},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.6377479701859549E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.6711130634966447E-3},1495.0551247416865,-354.06453826779557,72.534960676821782,7.3056794926295323,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1220.8312266433422},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-5.1226643345898992E-2},"Revenues from legacy allocation  workbook"]
[44743,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44774},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44743},"62-GCSF",815.80999999999699,73652.576249999955,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-3.2000000000000003E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.108E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1195.3813125374993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-81.754359637499959},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-273.98758364999986},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-23.568824399999986},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":816.07054484999958},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.26054485000258865},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.4648014440433215},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.10018050541516246},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.33574007220216612},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.8880866425992784E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.38164647252184242},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.6101514756577023E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":8.7475346751771654E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.5247610109050881E-3},1194.276645932646,-81.67880942607745,-273.73438834685419,-23.547044158869173,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":815.3164040008453},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.49359599915169383},"Revenues from legacy allocation  workbook"]
[44743,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44774},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44743},"62-GRF",10088.820000000436,225819.45167999985,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.4720000000000003E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":10710.616593182393},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-745.20419054399952},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":223.56125716319985},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-90.327780671999946},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":10098.645879129592},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-9.8258791291555099},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0605992844364938},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.3792486583184255E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.2137745974955277E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.9445438282647581E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-10.421320373341812},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.72507605380619811},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.21752281614185945},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":8.7888006521963408E-2},10700.718780372552,-744.51553816633827,223.3546614499015,-90.244307656525862,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":10089.313595999589},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.49359599915260333},"Revenues from legacy allocation  workbook"]
[44743,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44774},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44743},"63-GCSF",700.78999999999962,31575.751640000035,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":878.12165310840101},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-176.19269415120019},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-6.946665360800008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":5.999392811600007},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":700.98168640800088},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.19168640800126013},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.24012608137455158},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.8180637686803231E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.8995950342467222E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.6405593477585329E-3},876.12889501968755,-175.79285272239684,-6.9309010033919911,5.9857781392930836,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":699.39091943319181},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.399080566807811},"Revenues from legacy allocation  workbook"]
[44743,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44774},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44743},"63-GRF",4282.5900000000474,91839.701229999526,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":5262.4148804789729},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1246.2647456910936},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":255.31436941939867},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":25.715116344399863},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4297.1796205516775},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-14.589620551630105},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-17.866750536619044},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.2312705895623113},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.86683362114835849},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.7306983425014528E-2},5250.4726629261786,-1243.4365451292886,254.73497387320722,25.656759958452525,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4287.4278516285494},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-4.8378516285019941},"Revenues from legacy allocation  workbook"]
[44774,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44805},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44774},"60-GCSF",364.93000000000029,16435.413110000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":457.06883858910004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-91.709605153800013},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3.6157908842000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.1227284909000006},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":364.86617104200002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":6.3828958000271996E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.9958708197638034E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.6043494848717019E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.3253922342611897E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.462838747771027E-4},456.90392465644686,-91.676515626859896,-3.6144862791951926,3.1216017865776666,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":364.73452453696945},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.19547546303084573},"Revenues from legacy allocation  workbook"]
[44774,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44805},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44774},"60-GRF",1400.9899999999968,29955.822400000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1716.4686235199999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-406.50050996800002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":83.277186271999994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":8.3876302719999991},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1401.6329300960001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.64293009600328332},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.78734546913845127},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.18646209452371354},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.8199308973907407E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.8474124146381564E-3},1715.8493085129776,-406.35384147506295,83.247139226284077,8.3846039508487546,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1401.1272102150476},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.13721021505079989},"Revenues from legacy allocation  workbook"]
[44774,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44805},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44774},"61-GCSF",227.67000000000016,10255.955600000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":285.21812523600005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-57.228232248000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.2563102320000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.9486315640000003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":227.68221432000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.2214319999884538E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.5300911675531038E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.0700858378088169E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.210428108096666E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.0453697297198479E-4},285.06078909986871,-57.196663185086919,-2.2550655736055774,1.9475566317502715,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":227.55661697292649},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.11338302707366665},"Revenues from legacy allocation  workbook"]
[44774,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44805},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44774},"61-GRF",1204.2899999999956,25754.822400000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1475.7513235199999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-349.49293996800003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":71.598406272000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.2113502719999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1205.0681400959998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.77814009600410827},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.95292642660900628},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.22567559527197587},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.6232730645253711E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.6565340218241149E-3},1474.9372482891874,-349.30014763148824,71.558910126421324,7.2073722429489093,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1204.4033830270694},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.1133830270737235},"Revenues from legacy allocation  workbook"]
[44774,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44805},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44774},"62-GCSF",837.42999999999608,75586.313399999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-3.2000000000000003E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.108E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1226.7658664820001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-83.900807874000009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-281.18108584800001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-24.187620288000002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":837.49635247200001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.6352472003927687E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.4648014440433215},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.10018050541516246},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.33574007220216612},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.8880866425992784E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-9.7193196807197332E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.6472241808988933E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.2277183741390889E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.9163168809798613E-3},1224.5005819365026,-83.745880834844002,-280.66187090596367,-24.142956637072142,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":835.9498735586227},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.4801264413733861},"Revenues from legacy allocation  workbook"]
[44774,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44805},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44774},"62-GRF",10799.800000000268,241978.13345999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.4720000000000003E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":11477.022870007799},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-798.52784041799998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":239.55835212539998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-96.791253384000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":10821.262128331196},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-21.462128330927953},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0605992844364938},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.3792486583184255E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.2137745974955277E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.9445438282647581E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-22.762717950266389},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.5837438169065796},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.4751231450719739},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.19196894750382784},11455.829973102129,-797.05331881165989,239.11599564349794,-96.61252349232241,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":10801.280126441645},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.480126441376342},"Revenues from legacy allocation  workbook"]
[44774,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44805},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44774},"63-GCSF",732.73000000000081,33016.046529999978,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":918.17625399929943},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-184.22953963739988},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-7.263530236599995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.273048840699996},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":732.95623296599956},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.2262329659987472},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.28340264794707931},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.686396172400944E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.2419483116992967E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.9362280873766655E-3},917.84496898458872,-184.1630682105,-7.2609094993387089,6.2707854767016125,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":732.69177675145158},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":3.8223248549229538E-2},"Revenues from legacy allocation  workbook"]
[44774,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44805},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44774},"63-GRF",4303.870000000019,92017.951549999532,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":5272.6286238149733},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1248.6836025334937},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":255.80990530899868},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":25.765026433999868},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4305.5199530244781},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.6499530244591369},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.0205665377539761},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.47851811374033965},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-9.8030976875323805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-9.8736235701764978E-3},5270.7262190821166,-1248.2330679396916,255.7176071387135,25.755730215409994,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4303.9664884965487},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-9.6488496529673284E-2},"Revenues from legacy allocation  workbook"]
[44805,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44835},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44805},"60-GCSF",414.38290657439467,18671.719750000004,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":519.26052624750014},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-104.18819620500003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4.1077783450000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.5476267525000011},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":414.51217845000008},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.12927187560541142},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.16193922795434651},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.2492660625143957E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.2810726411347079E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.1063809173436114E-3},519.10171558655406,-104.156331282739,-4.106522021900104,3.5465417461864539,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":414.38540402810139},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.4974537067237179E-3},"Revenues from legacy allocation  workbook"]
[44805,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44835},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44805},"60-GRF",1813.3012662110812,38764.045859763311,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2221.1798277644375},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-526.02810231698811},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":107.764047490142},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":10.853932840733727},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1813.769705778325},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.46843956724387681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.57366076518645315},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.13585648487923507},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.7832058066637692E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.8032288700210622E-3},2220.5005020335243,-525.86722186029544,107.73108892937519,10.850613273462249,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1813.214982376066},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":8.6283835015137811E-2},"Revenues from legacy allocation  workbook"]
[44805,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44835},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44805},"61-GCSF",229.43846047431774,10333.916715384616,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":287.38622385484615},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-57.663255271846154},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.2734616773846157},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.963444175923077},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":229.41295108153849},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.550939277924158E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.1955685278860738E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.4118203472147764E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.5279578429879046E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.1832363189440996E-4},287.17978653073658,-57.62183419063323,-2.2718285881611671,1.962033780684644,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":229.24815753262683},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.19030294169090212},"Revenues from legacy allocation  workbook"]
[44805,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44835},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44805},"61-GRF",1186.1974556751895,25373.413506542973,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1453.8965939249122},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-344.31722128378817},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":70.538089548189461},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.1045557818320315},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1187.2220179711453},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.024562295955775},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.2547001401638365},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.29714277315921922},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.0873758981770776E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.1311699693869844E-3},1452.8522205434883,-344.0698888791473,70.487420124099444,7.0994523865999435,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1186.3692041750403},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.17174849985076435},"Revenues from legacy allocation  workbook"]
[44805,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44835},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44805},"62-GCSF",815.47150310772747,73628.361184714464,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-3.2000000000000003E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.108E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1194.9883020279158},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-81.727480915033055},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-273.89750360713782},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-23.561075579108632},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":815.80224192663616},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.33073881890868506},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.4648014440433215},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.10018050541516246},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.33574007220216612},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.8880866425992784E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.48446669953862448},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.3133582038685959E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.11104227494046107},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":9.5520236507923503E-3},1194.0597112808209,-81.663972860240989,-273.68466580188874,-23.542766950700109,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":815.16830566799104},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.30319743973643654},"Revenues from legacy allocation  workbook"]
[44805,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44835},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44805},"62-GRF",10495.567376607427,234885.97452847037,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.4720000000000003E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":11140.64177188535},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-775.12371594395222},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":232.53711478318567},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-93.954389811388154},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":10504.100780913197},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-8.533404305770091},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0605992844364938},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.3792486583184255E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.2137745974955277E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.9445438282647581E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-9.0505225005070535},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.62970112274242618},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.18891033682272787},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.6327408817263784E-2},11131.984702315283,-774.52138978790708,232.35641693637214,-93.881380580352385,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":10495.938348883396},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.37097227596859739},"Revenues from legacy allocation  workbook"]
[44805,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44835},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44805},"63-GCSF",837.29645988924369,37730.243976997801,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1049.2780850003089},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-210.53476139164772},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-8.3006536749395163},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.1687463556295823},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":837.61141628935115},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.31495640010746229},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.39454673364813186},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.9164716783767561E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.1211895506144914E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.6955727937125152E-3},1048.9571737471479,-210.47037143146656,-8.298115002674308,7.1665538659459935,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":837.35524117895295},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-5.8781289709258999E-2},"Revenues from legacy allocation  workbook"]
[44805,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44835},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44805},"63-GRF",5266.0682102372984,112577.26517771151,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":6450.6772946828687},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1527.6734884615453},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":312.964797194038},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":31.52163424975922},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":5267.4902376651198},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.4220274278213765},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.7414441464878152},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.41241530659406028},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.448891321529016E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.5096747123313832E-3},6448.7044192707481,-1527.2062647382909,312.86908002744644,31.511993671829138,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":5265.8792282317327},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.18898200556577649},"Revenues from legacy allocation  workbook"]
[44805,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44835},44835,"60-GCSF",3.7093425605536329E-2,1.75,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":-2.2000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4.8667500000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1.41575E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3.8500000000000003E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.0499999999999999E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3.5174999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.9184256055363308E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.6542993079584757E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.7214244521337893E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.0997693194925014E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.7266435986159119E-5},4.8652615529775685E-2,-9.7620134719938259E-3,-3.8488225158398603E-4,1.0496788679563254E-3,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3.9555398674154196E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.4619730686178676E-3},"Revenues from legacy allocation  workbook"]
[44805,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44835},44835,"60-GRF",8.9587337889043592,217.56833023668432,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":12.46666532256201},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4.2164742399869422},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.60483995805798241},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.10225711521124163},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":8.9572881558442923},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.4456330600669531E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.0120178368189562E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.8050446208641141E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":9.7616223147586355E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.6503462186822154E-5},12.46285251712121,-4.2151846733300014,0.60465497378005173,0.10222584089087206,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":8.9545486584621337},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":4.1851304422255708E-3},"Revenues from legacy allocation  workbook"]
[44805,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44835},44835,"61-GCSF",0.29153952568223296,14.427884615384615,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":-2.2000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.40123947115384617},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.11672158653846154},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3.1741346153846156E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":8.656730769230769E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0.2900004807692308},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.5390449130021633E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.1293949766462766E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.1944643513370658E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.6845267704501289E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.5941639194094423E-5},0.40095124995228298,-8.0449765362593989E-2,-3.1718545483460001E-3,8.6505124045799988E-3,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.32598014244592294},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-3.444061676368998E-2},"Revenues from legacy allocation  workbook"]
[44805,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44835},44835,"61-GRF",6.6925443248077059,162.28947345702542,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":9.2991868290875566},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-3.1451699955971528},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.45116473621053066},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.6276052524801949E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":6.6814576222257376},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.1086702581968311E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.5430363321515286E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.2188558668580503E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.4862844736147457E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.2656667994960183E-4},9.2925069708130632,-3.1429107346310157,0.45084065233613119,7.6221261366180459E-2,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":6.6766581498843589},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.5886174923346985E-2},"Revenues from legacy allocation  workbook"]
[44805,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44835},44835,"62-GCSF",1.2284968922691484,94.382415285522342,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$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":-3.7200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.302E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.5318266000840277},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4.152826272562983E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.35110258486214313},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.6067690699865636E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1.2288590470175009},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.6215474835255002E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2465437788018434},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.3794162826420893E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.2857142857142857},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.3763440860215049E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.5144174852241838E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.2238716534187558E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.0347278524358572E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.9470685395298385E-6},1.5306362620660088,4.1495992317254704E-2,-0.35082975322769888,6.6016351413814298E-3,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1.2279041362969458},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":5.9275597220254106E-4},"Revenues from legacy allocation  workbook"]
[44805,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44835},44835,"62-GRF",51.522623392999563,1038.6336615294745,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":9.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.9579999999999999E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":49.262394566342977},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.3294510867577274},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1.0282473249141797},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.12463603938353694},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":51.495456938631349},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.7166454368213522E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.95663574021782982},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.5816861637757163E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.9967728922952805E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.420330778539734E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.5988401183629838E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.0135259361261222E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.424523966222547E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.5751805651182392E-5},49.224114188454415,1.3284180088809119,1.0274483037438302,-0.12453918833258548,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":51.455441312746572},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":6.7182080252990772E-2},"Revenues from legacy allocation  workbook"]
[44805,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44835},44835,"63-GCSF",1.8535401107555054,92.107963002166514,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":-2.2000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2.561522451090251},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.7451534206875271},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.0263751860476634E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":5.5264777801299902E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1.8513700563435469},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.1700544119584997E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.002448417739596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-8.7341991008677922E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.3751839334869151E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.4777743640552219E-5},2.5607390349572636,-0.51380524326003341,-2.0257554393764761E-2,5.5247875619358428E-2,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2.0819241129228239},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.22838400216731847},"Revenues from legacy allocation  workbook"]
[44805,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44835},44835,"63-GRF",24.071789762751433,584.56343228809556,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":33.495484670107871},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-11.328839317743293},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1.6250863417609056},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.27474481317540489},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":24.066476507300887},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":5.3132554505452845E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.3949365391363826E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.501114661927803E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.5877702580801296E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.0656547528692832E-5},33.485240409683129,-11.325374505055134,1.6245893252865462,0.27466078521031539,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":24.059116015124857},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.2673747626575249E-2},"Revenues from legacy allocation  workbook"]
[44835,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44866},44805,"60-GCSF",12.229005568592314,1091.4963369383827,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":30.354513130256425},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-6.090549560116175},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.24012919412644421},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.20738430401829272},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":24.2312186800321},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-12.002213111439787},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-15.035204803114437},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.0167724847672983},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.1189408506539078},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.10272164374655675},30.342261234270975,-6.0880912508893212,-0.24003227154043921,0.20730059814856114,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":24.221438309989775},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-11.992432741397462},"Revenues from legacy allocation  workbook"]
[44835,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44866},44805,"60-GRF",11.906237833739032,255.06450293437075,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":14.615196018139443},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-3.4612253048194113},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.70907931815755065},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.1418060821623802E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":11.934468092299207},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.8230258560174804E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.4571357458816336E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":8.1873179880652298E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.6772840093457139E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.6893508007798558E-4},14.609296932864947,-3.4598282614132172,0.708793114718404,7.1389234575954363E-2,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":11.929651020746087},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.3413187007054859E-2},"Revenues from legacy allocation  workbook"]
[44835,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44866},44805,"61-GCSF",128.04058566576145,5769.8352888553718,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":160.4591193830679},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-32.195680911812971},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.2693637635481818},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.0962687048825206},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":128.09034341258925},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.9757746827793881E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.2331663931574237E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.250667690536441E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.9309478838354304E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.2585458996760535E-4},160.21509381812831,-32.146717853475579,-1.2674333203879262,1.0946015039713908,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":127.89554414823618},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.1450415175252715},"Revenues from legacy allocation  workbook"]
[44835,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44866},44805,"61-GRF",663.65589192117068,14297.546880899841,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":819.24943627556081},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-194.01771117381085},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":39.747180328901557},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4.003313126651955},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":668.98221855730344},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-5.3263266361327624},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.5227295629495039},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.5447371757281811},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.31646052678882408},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.1873722122615376E-2},818.00352512210179,-193.72264984130754,39.686732981491154,3.9972249046106194,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":667.96483316689603},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-4.3089412457253502},"Revenues from legacy allocation  workbook"]
[44835,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44866},44805,"62-GCSF",240.62889875988751,21718.780510429478,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-3.2000000000000003E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.108E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":352.49580768427046},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-24.107846366576723},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-80.793863498797663},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-6.9500097633374338},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":240.64408805555865},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.5189295671149239E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.4648014440433215},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.10018050541516246},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.33574007220216612},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.8880866425992784E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.2249302233100378E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.5216713172360701E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.099655225331695E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.3868001938337158E-4},352.43298306560496,-24.103549673618083,-80.779463771044391,-6.9487710770790878,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":240.60119854386338},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.7700216024129531E-2},"Revenues from legacy allocation  workbook"]
[44835,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44866},44805,"62-GRF",4040.6667805858178,90373.535554544025,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-4.0000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.4720000000000003E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4286.4167913520232},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-298.23266732999531},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":89.469800198998584},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-36.149414221817615},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4041.5045099992089},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.8377294133911164},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0605992844364938},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.3792486583184255E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.2137745974955277E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.9445438282647581E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.88849521639402174},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.1818136498002774E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.8545440949400832E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.4931074543033663E-3},4285.6528319105555,-298.17951392167055,89.453854176501167,-36.14297138444492,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4040.7842007809409},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.11742019512303159},"Revenues from legacy allocation  workbook"]
[44835,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44866},44805,"63-GCSF",148.39632987025399,6685.7181301692626,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.9000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2199999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":185.92982120000721},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-37.306307166344482},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.4708579886372379},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.27028644473216},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":148.42294248975765},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.6612619503652013E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2527027027027029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.25135135135135139},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-9.909909909909911E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":8.5585585585585596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.3337700378223541E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.6891178752422637E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.6372866174790286E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.2776566241864337E-4},185.85477493521751,-37.291249339752376,-1.4702643108862945,1.2697737230381634,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":148.36303500761699},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":3.3294862637006872E-2},"Revenues from legacy allocation  workbook"]
[44835,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44866},44805,"63-GRF",1285.7586402481957,27439.518232535127,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.7999999999999998E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.6789999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1572.2843947242627},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-372.35426241550169},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":76.281860686447658},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.6830651051098346},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1283.8950581003185},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.8635821478771959},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2246206454370592},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.29001923487924774},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.9414404787347726E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.984184654840778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.2821811727583525},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.54047466866196947},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.11072362408845063},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.1152019692361933E-2},1571.6497785543033,-372.20397024401217,76.251071280645093,7.679964013877921,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1283.3768436048142},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.381796643381449},"Revenues from legacy allocation  workbook"]
[44835,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44866},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44835},"60-GCSF",1075.440994431407,53523.267033061624,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1488.4820561894439},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-433.00323029746852},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-11.775118747273558},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":32.113960219836969},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1075.8176673645389},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.37667293313188566},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.52115792390038507},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.15160617059885348},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.1227883228365601E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.1243968153190615E-2},1487.8812648919395,-432.82845857518117,-11.770365993391826,32.100998163795879,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1075.3834384871623},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":5.7555944244768398E-2},"Revenues from legacy allocation  workbook"]
[44835,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44866},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44835},"60-GRF",6369.1237621661148,154706.86359706562,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":8864.7032841118598},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2998.2190165111319},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":430.08508079984239},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":72.712225890620843},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":6369.2815742911916},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.1578121250768163},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.21964135940980267},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.4287077580488234E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.0656247454786237E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.8015957927156588E-3},8861.1252520046492,-2997.0088548664939,429.91148692099341,72.682877285203929,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":6366.7107613443532},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.4130008217616705},"Revenues from legacy allocation  workbook"]
[44835,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44866},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44835},"61-GCSF",369.61941433423914,18398.50387114465,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":511.66239265653275},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-148.84389631756022},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4.0476708516518229},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":11.039102322686789},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":369.80992781000748},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.19051347576834132},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.2635910328914215},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.6679304426163247E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.0852221228375668E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.6869694259206356E-3},510.88425860652421,-148.61753513580658,-4.0415151705658152,11.022314101543131,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":369.24752240169499},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.37189193254414477},"Revenues from legacy allocation  workbook"]
[44835,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44866},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44835},"61-GRF",2507.6141080788316,60909.295659100033,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3490.1026412664319},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1180.4221498733586},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":169.3278419322981},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":28.627368959777016},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2507.6357022851485},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.1594206316876807E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.0054603399490922E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.0165064814696931E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.4581465523662263E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.4652117971659217E-4},3484.7949076081227,-1178.6269687512288,169.07032885079548,28.583832575494199,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2503.8221002831838},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":3.7920077956478053},"Revenues from legacy allocation  workbook"]
[44835,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44866},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44835},"62-GCSF",1458.4611012401001,112040.75965957035,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.302E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1818.421529274827},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":49.297934250210957},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-416.79162593360172},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.8428531761699238},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1458.7706907676063},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.30958952750620483},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2465437788018434},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.3794162826420893E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.2857142857142857},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.3763440860215049E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.3859168994950618},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.0462318901899395E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":8.8454150716058513E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.6644598253021763E-3},1818.0974356638976,49.28914797856531,-416.71734200059763,7.8414553602262975,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1458.5106970020915},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-4.9595761991440668E-2},"Revenues from legacy allocation  workbook"]
[44835,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44866},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44835},"62-GRF",23131.853219413188,466636.4936954588,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":9.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.9579999999999999E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":22132.568895975612},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":597.2947119301873},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":461.97012875850419},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-55.99637924345506},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":23135.837357420849},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.9841380076613859},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.95663574021782982},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.5816861637757163E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.9967728922952805E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.420330778539734E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.8113688120891398},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.10285793968952349},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.9554187728615819E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":9.6429318458928267E-3},22128.624252746769,597.18825729529544,461.88779275183003,-55.986399121433948,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":23131.713903672462},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.13931574072557851},"Revenues from legacy allocation  workbook"]
[44835,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44866},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44835},"63-GCSF",1427.643670129748,71037.807349830691,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1975.5614223987916},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-574.69586146013035},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-15.628317616962752},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":42.622684409898412},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1427.8599277315971},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.2162576018490654},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.29921014464788598},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":8.7040994973081542E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.3669986272037012E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.4554508014646374E-3},1974.7640327995505,-574.46389878994478,-15.622009608626431,42.605480750799359,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1427.2836051517786},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.36006497796938675},"Revenues from legacy allocation  workbook"]
[44835,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44866},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44835},"63-GRF",12236.46135975194,297173.41393746465,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":17028.036618616723},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-5759.2207621080652},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":826.14209074615167},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":139.67150455060838},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":12234.629451805418},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.8319079465218238},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.5496314145178656},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.86233607004112112},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.12369939498009888},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.0913207064980746E-2},17021.163646133438,-5756.8961860744521,825.8086376309069,139.61512938364251,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":12229.691227073536},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":6.7701326784044795},"Revenues from legacy allocation  workbook"]
[44866,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44896},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44866},"60-GCSF",2845.5400000000004,141571.77535000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3937.1110724835007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1145.3156625815002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-31.145790577000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":84.94306521},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2845.5926845350009},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-5.2684535000480537E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-7.2893379023052929E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.120487005740734E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.7664665174655321E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.5726726865815084E-3},3937.1220048000305,-1145.3188428202893,-31.145877060625914,84.943301074434302,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2845.6005859935494},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-6.0585993549011619E-2},"Revenues from legacy allocation  workbook"]
[44866,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44896},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44866},"60-GRF",15372.369999999961,373386.02638000005,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":21395.019311574},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-7236.2211912444018},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1038.0131533364001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":175.49143239860001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":15372.302706064598},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":6.7293935362613411E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":9.3659035615199157E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.1677349218543802E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.5440160385733621E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.6823292738470504E-4},21395.078719886078,-7236.2412843174916,1038.0160356244905,175.49191969191025,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":15372.345390884988},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.4609114972918178E-2},"Revenues from legacy allocation  workbook"]
[44866,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44896},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44866},"61-GCSF",1571.9300000000005,78204.517299999992,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2174.8676261129999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-632.67454495699997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-17.204993805999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":46.922710379999991},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1571.91079773},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.920227000050545E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.6567916851445602E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.7286748409994572E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.1017409950801986E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.7320208956732684E-4},2174.821783683748,-632.6612092772931,-17.204631154635905,46.921721330825193,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1571.8776645826442},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":5.2335417356289327E-2},"Revenues from legacy allocation  workbook"]
[44866,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44896},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44866},"61-GRF",9528.5400000000209,231449.91949999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":13262.080387349999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4485.4994399100005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":643.43077620999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":108.78146216499999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":9528.7931858149968},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.25318581497595005},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.3523815204790367},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.11918244095783127},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.7096346019750821E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.8903894349938436E-3},13261.800845747286,-4485.4048933784024,643.41721380763454,108.77916924085908,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":9528.5923354173756},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-5.2335417354697711E-2},"Revenues from legacy allocation  workbook"]
[44866,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44896},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44866},"62-GCSF",4964.0900000000074,381271.35416000005,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.302E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":6188.0340780168017},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":167.75939583040002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1418.3294374752002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":26.688994791200003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4964.1530311632014},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.3031163193954853E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2465437788018434},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.3794162826420893E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.2857142857142857},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.3763440860215049E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-7.8571104350068158E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.1300853921152178E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.8008903769701386E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.3887722147287554E-4},6188.0656210096604,167.76025097007087,-1418.3366672924174,26.689130836147637,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4964.1783355234611},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-8.8335523453679343E-2},"Revenues from legacy allocation  workbook"]
[44866,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44896},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44866},"62-GRF",73029.919999998994,1472962.06944,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":9.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.9579999999999999E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":69862.590953539198},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1885.3914488832002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1458.2324487456001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-176.7554483328},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":73029.4594028352},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.46059716379386373},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.95663574021782982},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.5816861637757163E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.9967728922952805E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.420330778539734E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.44062370872817586},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.1891173248409553E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":9.1970793093167635E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.1147974920383955E-3},69862.947072329072,1885.4010595104621,1458.239881965123,-176.7563493291058,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":73029.831664475554},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":8.8335523440036923E-2},"Revenues from legacy allocation  workbook"]
[44866,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44896},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44866},"63-GCSF",4274.29,212648.99044999978,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":5913.7684244144939},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1720.3303327404983},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-46.782777898999953},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":127.58939426999986},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4274.2447080449947},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.5291955005268392E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.2665137746095223E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.8229448556846831E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.9573284085368391E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.3519986568736831E-3},5913.7848453858887,-1720.3351096430006,-46.782907802405454,127.58974855201485,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4274.2565764924975},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":3.3423507502448047E-2},"Revenues from legacy allocation  workbook"]
[44866,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44896},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44866},"63-GRF",32531.749999999924,790178.70087000169,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":45277.239559851092},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-15313.663222860634},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":2196.6967884186047},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":371.38398940890079},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":32531.657114817965},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":9.288518195899087E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.12927668025868783},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.3723945260268245E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.2720623231963726E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.0603846373749262E-3},45277.365282774663,-15313.70574485468,2196.7028880648095,371.38502064405054,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":32531.747446628844},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.5533710795571096E-3},"Revenues from legacy allocation  workbook"]
[44896,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44927},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44896},"60-GCSF",5039.3500000000004,250712.61984,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":6972.3179577504006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2028.2650945056},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-55.156776364800002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":150.42757190399999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":5039.3236587840001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.6341216000218992E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.6445234674929862E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.0602011813023466E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.8831181691781982E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.8630495523041759E-4},6972.079890997752,-2028.195840279461,-55.154893060751718,150.42243562023194,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":5039.151593277772},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.19840672222835565},"Revenues from legacy allocation  workbook"]
[44896,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44927},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44896},"60-GRF",25954.140000000072,630401.56865999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":36122.009884217994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-12217.182400630802},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1752.5163608747998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":296.28873727019999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":25953.632581732192},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.50741826787998434},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.70621974130490917},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.23885756695443525},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.4263366157550566E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.7927273719599872E-3},36120.776513960875,-12216.765250271586,1752.4565219687825,296.2786206206215,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":25952.746406278693},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.3935937213791476},"Revenues from legacy allocation  workbook"]
[44896,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44927},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44896},"61-GCSF",2430.62,120925.05972000008,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3362.9259108132023},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-978.28373313480063},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-26.603513138400018},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":72.555035832000044},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2430.5937003720019},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.629962799801433E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.6387694259939228E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.0585273159399798E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.8785662485388821E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.8506352232878582E-4},3362.9839414737571,-978.30061440211057,-26.603972208710051,72.556287841936495,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2430.6356427048727},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.5642704872789182E-2},"Revenues from legacy allocation  workbook"]
[44896,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44927},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44896},"61-GRF",13515.169999999986,328271.0989499999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":18809.933969834994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-6361.893897650998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":912.59365508099972},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":154.28741650649994},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":13514.921143771497},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.24885622848887579},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.34635564470275892},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.11714436988376037},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.6803991139156541E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.8409625307207098E-3},18810.258554117314,-6362.0036785129769,912.60940280010709,154.29007889066557,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":13515.154357295109},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.5642704876881908E-2},"Revenues from legacy allocation  workbook"]
[44896,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44927},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44896},"62-GCSF",9339.6900000000078,717331.40640999959,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.302E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":11642.288726034294},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":315.62581882039984},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2668.4728318451985},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":50.21319844869997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":9339.6549114581958},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.5088541812001495E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2465437788018434},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.3794162826420893E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.2857142857142857},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.3763440860215049E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.3739403502978828E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.185787895336456E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.0025297660571855E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.8864807425807254E-4},11642.162255586944,315.62239016994795,-2668.443844164105,50.212652981582622,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":9339.5534545743703},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.13654542563745053},"Revenues from legacy allocation  workbook"]
[44896,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44927},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44896},"62-GRF",123648.51000000116,2493948.9664800167,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":9.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.9579999999999999E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":118287.99948014719},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":3192.2546770944218},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":2469.0094768152167},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-299.27387597760202},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":123649.98975807923},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.4797580780723365},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.95663574021782982},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.5816861637757163E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.9967728922952805E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.420330778539734E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.4155894643600428},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.8202709558946973E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.9547408174498049E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.5815040211512788E-3},118286.7145149172,3192.2199995592246,2468.9826559090875,-299.27062495867727,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":123648.64654542683},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.13654542567383032},"Revenues from legacy allocation  workbook"]
[44896,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44927},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44896},"63-GCSF",6622.5599999999995,329488.28878999973,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":9163.0693112498921},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2665.5602563110979},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-72.487423533799941},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":197.69297327399983},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":6622.714604678994},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.15460467899447394},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.21390826481772737},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.2226460351507175E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.6921905163574263E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.6150650446111618E-3},9162.7564422487303,-2665.4692419198932,-72.484948482370399,197.68622313373743,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":6622.488474980204},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":7.1525019795444678E-2},"Revenues from legacy allocation  workbook"]
[44896,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44927},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44896},"63-GRF",47793.170000000122,1160953.7409499944,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":66522.649356434675},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-22499.283499610894},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":3227.4513998409843},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":545.64825824649733},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":47796.465514911259},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.2955149111367064},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.5866651544360773},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.5513014082542966},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.2225293041768289},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.7621860778096969E-2},66520.377969615278,-22498.515271398679,3227.3411999219979,545.62962732494202,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":47794.833525463539},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.6635254634165904},"Revenues from legacy allocation  workbook"]
[44927,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44958},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44927},"60-GCSF",4274.4700000000021,212657.51717000004,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":5914.0055524977015},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1720.3993139053002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-46.78465377740001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":127.594510302},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4274.4160951170015},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":5.3904883000541304E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.458183065895789E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.1696044948974088E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.9000369453328795E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.609100985090785E-3},5914.036369332408,-1720.4082786011927,-46.7848975639385,127.5951751743777,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4274.4383683416554},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":3.1631658346668701E-2},"Revenues from legacy allocation  workbook"]
[44927,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44958},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44927},"60-GRF",22328.94000000001,542359.74619999994,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":31077.213457259993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-10510.931881356},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1507.7600944359997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":254.90908071399997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":22328.950751053992},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.0751053981948644E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.4963210910023256E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.0608556271596987E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.2596381029432192E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.2273488879076665E-4},31077.375395111038,-10510.986651959023,1507.7679511066087,254.91040900003821,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":22329.067103258658},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.1271032586482761},"Revenues from legacy allocation  workbook"]
[44927,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44958},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44927},"61-GCSF",3521.2199999999966,175184.97330000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4871.894107473001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1417.2464339970002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-38.540694126000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":105.11098398},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3521.2179633300011},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.0366699955047807E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.8179001281088533E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-8.1973434147431228E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.2291910398559789E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.0796119268799412E-5},4871.9009013355744,-1417.2484103489678,-38.54074787104733,105.11113055740179,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3521.2228736729612},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.8736729645970627E-3},"Revenues from legacy allocation  workbook"]
[44927,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44958},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44927},"61-GRF",18663.820000000054,453334.73645000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":25976.080398585},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-8785.6271924010016},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1260.2705673309999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":213.06732613150001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":18663.7910996465},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.8900353554490721E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.0223227074868077E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.3604295649405643E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.9514933903688175E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.2992873865947631E-4},25976.116622262391,-8785.6394439693759,1260.2723247799204,213.06762325415923,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":18663.817126327092},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.8736729618685786E-3},"Revenues from legacy allocation  workbook"]
[44927,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44958},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44927},"62-GCSF",10391.510000000009,798125.09272000007,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.302E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":12953.570254845603},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":351.17504079680003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2969.0253449184006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":55.868756490400003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":10391.588707214401},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.8707214392125024E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2465437788018434},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.3794162826420893E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.2857142857142857},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.3763440860215049E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-9.8111988447326368E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.659844418781491E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.2487775540607147E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.2315706662432803E-4},12953.600856076479,351.17587040503076,-2969.032358878897,55.868888473527619,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":10391.61325607614},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.10325607613049215},"Revenues from legacy allocation  workbook"]
[44927,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44958},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44927},"62-GRF",131000.29000000129,2642191.9579000017,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":9.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.9579999999999999E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":125319.16456319708},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":3382.0057061120024},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":2615.7700383210017},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-317.06303494800022},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":130999.87727268208},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.4127273192134453},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.95663574021782982},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.5816861637757163E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.9967728922952805E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.420330778539734E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.39482970452387478},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.0655324094255951E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":8.2412272291510873E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-9.9893663383649541E-4},125319.46061444878,3382.0136956882657,2615.7762177588929,-317.06378397077492,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":131000.18674392515},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.1032560761377681},"Revenues from legacy allocation  workbook"]
[44927,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44958},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44927},"63-GCSF",10634.069999999992,529045.46082999988,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":14712.754265682297},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4279.9777781146986},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-116.39000138259998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":317.42727649799991},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":10633.813762682998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.25623731699488417},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.35452536246904126},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.10313233305913497},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.8045875491977375E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.6488751341756457E-3},14712.830931237013,-4280.0000803202956,-116.39060787026763,317.42893055527531,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":10633.869173601726},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.20082639826614468},"Revenues from legacy allocation  workbook"]
[44927,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44958},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44927},"63-GRF",73672.080000000235,1789453.5211100006,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":102535.68675960302},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-34679.609239111815},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":4974.6807886858014},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":841.04315492170019},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":73671.801464098709},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.27853590152517427},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.38766352094710926},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.13111551546169248},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.8808107997084881E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.1797880426726239E-3},102536.22105489278,-34679.789948408768,4974.7067108656538,841.04753744850973,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":73672.185354798174},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.10535479793907143},"Revenues from legacy allocation  workbook"]
[44958,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44986},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44958},"60-GCSF",4190.6700000000019,208489.15913999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":5798.0835156833991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1686.6772974425996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-45.867615010799987},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":125.09349548399996},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4190.6320987139998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.7901286002124834E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.2439540483536898E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.5254796206825369E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.1483994629191366E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.1313816717052189E-3},5797.4147007701386,-1686.482737476822,-45.862324134103929,125.07906582028345,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4190.148704979496},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.52129502050593146},"Revenues from legacy allocation  workbook"]
[44958,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44986},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44958},"60-GRF",21727.110000000037,528010.37093999994,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":30254.994254861995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-10232.840988817199},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1467.8688312131999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":248.16487434179996},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":21738.186971599796},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-11.076971599759418},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-15.416819836439513},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.214275190753888},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.74797136379235329},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.12645559028144102},30251.504310071869,-10231.660620055722,1467.699511029665,248.13624826760523,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":21735.679449313418},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-8.5694493133814831},"Revenues from legacy allocation  workbook"]
[44958,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44986},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44958},"61-GCSF",3167.2500000000014,157573.82235,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4382.1279995535006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1274.7722228115001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-34.666240917000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":94.544293409999995},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3167.2338292350009},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.6170765000424581E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.2373580828945652E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.508531783752978E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.7699344776584119E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.8270940299774862E-4},4382.1284350572805,-1274.7723495006617,-34.666244362193517,94.544302805982312,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3167.2341440004075},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.5855999593895831E-2},"Revenues from legacy allocation  workbook"]
[44958,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44986},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44958},"61-GRF",16604.570000000018,403317.56633,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":23110.096550709},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-7816.2944354754009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1121.2228343974},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":189.55925617509999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":16604.584205806099},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.4205806081008632E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.9771500812285518E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.6871149344169874E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-9.5924558914753464E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.6217461399256879E-4},23110.098847432058,-7816.295212272832,1121.2229458265465,189.55927501384059,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":16604.585855999616},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.5855999597988557E-2},"Revenues from legacy allocation  workbook"]
[44958,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44986},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44958},"62-GCSF",11297.389999999968,867702.77596999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.302E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":14082.816053993101},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":381.7892214268},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3227.8543266084002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":60.739194317899994},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":11297.4901431294},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.1001431294316717},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2465437788018434},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.3794162826420893E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.2857142857142857},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.3763440860215049E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.12483279498279813},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.3842532219612556E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.861232269476334E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.3840392167565422E-4},14082.779229866477,381.78822311406344,-3227.8458863279911,60.739035495419174,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":11297.460602147967},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-7.0602147998215514E-2},"Revenues from legacy allocation  workbook"]
[44958,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44986},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44958},"62-GRF",142872.66000000123,2881665.2477999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":9.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.9579999999999999E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":136677.38270315397},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":3688.5315171839998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":2852.8485953219997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-345.79982973599994},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":142872.96298592395},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.30298592272447422},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.95663574021782982},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.5816861637757163E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.9967728922952805E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.420330778539734E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.28984716246110959},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.8221456451659354E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.0499407724330274E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.3332615423430639E-4},136677.02531545339,3688.5218723124681,2852.8411356166744,-345.79892552929385,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":142872.58939785324},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":7.0602147985482588E-2},"Revenues from legacy allocation  workbook"]
[44958,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44986},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44958},"63-GCSF",8569.3300000000072,426312.77185999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":11855.758185426601},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-3448.8703243473997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-93.788809809200004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":255.78766311599998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":8568.8867143860007},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.44328561400652688},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.61332203609559766},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.17841694613496531},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.8518823423599963E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.3232406388254531E-2},11854.390611492736,-3448.4724935985691,-93.777991173261469,255.75815774525853,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":8567.8982844661641},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.4317155338430894},"Revenues from legacy allocation  workbook"]
[44958,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":44986},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44958},"63-GRF",59347.970000000212,1441539.942610001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":82600.238711553044},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-27937.044087781822},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":4007.4810404558025},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":677.52377302670038},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":59348.19943725373},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.22943725351797184},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.31932850683944108},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.10800325414569578},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.5492726858876897E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.6192739653496909E-3},82590.710688829713,-27933.821520934038,4007.0187733847579,677.44561996073242,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":59341.353561241158},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":6.6164387590542901},"Revenues from legacy allocation  workbook"]
[44986,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45017},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44986},"60-GCSF",3366.9839302392143,167507.32229789809,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4658.3786331045458},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1355.1342373899956},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-36.851610905537584},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":100.50439337873884},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3366.8971781877513},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":8.6752051463008684E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.12002858463613292},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.4916621708245783E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-9.4952494138616475E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.5896134765077215E-3},4658.6825587110543,-1355.2226501248626,-36.854015207351026,100.51095056550278,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3367.1168439443436},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.13291370512934009},"Revenues from legacy allocation  workbook"]
[44986,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45017},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44986},"60-GRF",17738.580343296875,430735.87643893325,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":24681.165719950874},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-8347.6612853865263},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1197.4457365002345},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":202.44586192629862},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":17733.39603299088},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":5.1843103059945861},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.2154719585496681},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.4404161702738669},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.35007001823329975},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.9184499485485931E-2},24682.775987997244,-8348.2059100765546,1197.523861197772,202.45907005861613,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":17734.553009177078},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":4.0273341197971604},"Revenues from legacy allocation  workbook"]
[44986,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45017},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44986},"61-GCSF",2341.9521808538611,116516.281,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3240.31777461},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-942.61671329000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-25.63358182},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":69.909768599999992},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2341.9772481},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.5067246138860355E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.4682592792124697E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.0089254789222899E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.7436786818653126E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.4827600414508508E-4},3240.126980389146,-942.5612107640485,-25.632072480604535,69.905652219830543,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2341.8393493643234},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.1128314895377116},"Revenues from legacy allocation  workbook"]
[44986,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45017},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44986},"61-GRF",12665.267075149124,307654.71985106816,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":17628.615447466203},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-5962.3484707137013},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":855.28012118596951},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":144.59771833000204},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":12666.144816268474},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.87774111934959365},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.2216314340231169},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.41318005569577676},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.9269378474419987E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.0020362547833594E-2},17627.577451138994,-5961.9973997046027,855.22976115473659,144.58920422400223,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":12665.399016813129},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.13194166400535323},"Revenues from legacy allocation  workbook"]
[44986,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45017},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44986},"62-GCSF",6686.1033477975361,513498.63530839246,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.302E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":8334.082851055211},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":225.9393995356927},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1910.2149233472201},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":35.944904471587471},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":6685.7522317152716},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.35111608226452518},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2465437788018434},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.3794162826420893E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.2857142857142857},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.3763440860215049E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.43768156798412011},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.1865674055022356E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.10031888064700718},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.8877208723899201E-3},8334.4198571072666,225.94853586735658,-1910.2921668785602,35.94635797889763,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":6686.0225840749617},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":8.0763722574374697E-2},"Revenues from legacy allocation  workbook"]
[44986,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45017},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44986},"62-GRF",92007.814867295951,1855664.0017730691,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":9.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.9579999999999999E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":88014.143604096666},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2375.2499222695287},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1837.1073617553384},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-222.67968021276829},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":92003.821207908768},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.9936593871825607},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.95663574021782982},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.5816861637757163E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.9967728922952805E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.420330778539734E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.8204773040352737},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.10310375182722223},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.9744308053867188E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-9.6659767338020848E-3},88017.702639876748,2375.3459704626239,1837.1816490296856,-222.68868473087099,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":92007.541574638191},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.27329265775915701},"Revenues from legacy allocation  workbook"]
[44986,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45017},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44986},"63-GCSF",6824.8432217353629,339522.34424656571,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(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},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$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":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":9442.1163934969936},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2746.7357649547166},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-74.694915734244461},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":203.7134065479394},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":6824.3991193559723},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.44410237939064245},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.61445209805242618},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.17874568404329838},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.8608220629821567E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.3256787444496787E-2},9442.7324234888929,-2746.9149696521085,-74.699789038747085,203.7266973784011,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":6824.8443621764372},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.1404410743125482E-3},"Revenues from legacy allocation  workbook"]
[44986,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45017},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":44986},"63-GRF",48931.143118315202,1188250.0326031826,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":68086.726868162354},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-23028.285631849682},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":3303.3350906368473},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":558.47751532349582},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":48920.253842273021},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":10.889276042180427},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":15.155587010370137},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.1259210516749265},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.7352972406427396},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.12431284284247757},68091.169036004081,-23029.788061391962,3303.5506094256784,558.51395195326222,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":48923.445535991057},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":7.6975823241446051},"Revenues from legacy allocation  workbook"]
[44986,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45017},45017,"60-GCSF",-7.4239302392159283,232.69919210191472,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.77488830969937605},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1.8825364641044902},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4.9169339291134575},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.13961951526114882},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-7.4347391876561746},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.0808948440246269E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.1265664571524284E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.7369137052141576E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.1484532251143568E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.0298494723467177E-4},-0.77493886557257796,-1.8826592860306774,-4.917254723588159,0.13962862442749152,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-7.4352242507639232},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.129401154799492E-2},"Revenues from legacy allocation  workbook"]
[44986,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45017},45017,"60-GRF",-114.25034329687115,2069.7542810681289,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-16.392453906059579},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-40.111837967100342},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-55.448717189815177},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.97278451210202055},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-110.98022455087307},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.2701187459980758},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.48301642052041699},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.1819265441522326},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.6338396345633803},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.8663853237954041E-2},-16.393523395443751,-40.114454975214642,-55.452334818679063,0.97284797927507116,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-110.98746521006238},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-3.2628780868087688},"Revenues from legacy allocation  workbook"]
[44986,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45017},45017,"61-GCSF",-1.172180853860822,36.872500000000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.122785425},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.29829852500000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.77911592500000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.2123500000000001E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.1780763750000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":5.8955211391780171E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.1446276661855409E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.4927939285117424E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.898978456051065E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.1071401200334307E-4},-0.12277819523084628,-0.29828096078604999,-0.77907004961795256,2.2122197338891224E-2,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.1780070082959575},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":5.8261544351354555E-3},"Revenues from legacy allocation  workbook"]
[44986,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45017},45017,"61-GRF",-69.16707514912099,1290.2728989295081,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-10.218961359521703},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-25.005488781253867},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-34.56641096232152},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.60642826249686876},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-69.184432840600223},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.7357691479233495E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.5638365631392998E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.2736303779848037E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":8.6723714048613457E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.5214686675195342E-4},-10.218359653483546,-25.004016424812015,-34.564375646063667,0.6063925551940994,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-69.180359169165115},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.32840200441251E-2},"Revenues from legacy allocation  workbook"]
[44986,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45017},45017,"62-GCSF",-1.2833477975319492,490.92923160754924,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-4.909292316075493E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.21600886190732169},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.5758828334602331},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.4365046212528443E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.3304182176564583},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.7070420124509127E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.7369158717531042E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.6424298357136589E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.5754999483274649E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.2158411102271729E-3},-4.9094908335670278E-3,0.2160175966769492,-1.5759465575750156,3.4366435834969185E-2,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.3304720158966643},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":4.7124218364715142E-2},"Revenues from legacy allocation  workbook"]
[44986,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45017},45017,"62-GRF",-180.79486729558056,6250.3947469301311,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.31251973734650657},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":8.0005052760705677},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-187.32433056549604},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.75004736963161578},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-180.38639239640358},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.40847489917697999},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-7.0768347050758837E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.811669684499426E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.42418547222224851},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.698440329218212E-3},-0.31253237473501772,8.0008287932164528,-187.3319054161696,-0.75007769936404256,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-180.39368669705223},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.40118059852832744},"Revenues from legacy allocation  workbook"]
[44986,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45017},45017,"63-GCSF",-17.02322173535779,530.92468343435712,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.7679791958364093},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4.2951806889839492},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-11.218438560967966},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.31855481006061426},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-16.963043635727711},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.0178099630078918E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.272083623416678E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.5237584538570846E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.979853662546378E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.1301051573723742E-3},-1.7680945437271047,-4.2954609185442267,-11.219170483169286,0.31857559346434317,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-16.964150351976276},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-5.9071383381514408E-2},"Revenues from legacy allocation  workbook"]
[44986,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45017},45017,"63-GRF",-229.15311831492181,4118.9575168146976,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-32.622143533172405},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-79.825396675868845},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-110.34687187546575},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.9359100329029078},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-220.85850205160409},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-8.2946162633177209},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.2251652518738594},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.9979422451155808},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.1442142800127142},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.2705513684433593E-2},-32.624271892745512,-79.830604707248497,-110.35407121296114,1.9360363370694937,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-220.87291147588567},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-8.2802068390361399},"Revenues from legacy allocation  workbook"]
[45017,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45047},44986,"60-GCSF",10.123800909728615,501.03264869598269,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":-2.2000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":13.933717960235279},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4.0533541279504997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.1102271827131162},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.30061958921758958},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":10.070756238789253},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":5.3044670939362604E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.3391656657894225E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.134982029350465E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.8058843814227728E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.5834230131153014E-3},13.941694429753133,-4.0556745032974773,-0.1102902831551848,0.30079168133232215,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":10.076521324632793},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":4.7279585095822085E-2},"Revenues from legacy allocation  workbook"]
[45017,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45047},44986,"60-GRF",26.577275721203371,636.11338020359688,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":36.449296685666098},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-12.327877308345709},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1.7683951969659992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.29897328869569051},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":26.188787862982082},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.38848785822128917},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.54069356998007956},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.18287332262153477},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.6232602522593736E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.435008340150739E-3},36.47016238029191,-12.334934501397161,1.7694075290961868,0.29914443837237692,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":26.203779846363314},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.37349587484005653},"Revenues from legacy allocation  workbook"]
[45017,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45047},44986,"61-GCSF",170.06972255272555,8459.7758479044005,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":-2.2000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":235.26636633022139},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-68.439586609546595},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.8611506865389682},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":5.0758655087426394},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":170.04149454287847},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.8228009847083513E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.9055768848128981E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.1361422868801275E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.0896329185862553E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":8.4262715961443309E-4},235.36409411076437,-68.468015870409332,-1.8619237937564961,5.077973982972261,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":170.11212842957082},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-4.2405876845265311E-2},"Revenues from legacy allocation  workbook"]
[45017,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45047},44986,"61-GRF",1024.9988831308033,24885.737603335958,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1425.9527646711504},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-482.28559475265092},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":69.182350537273962},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":11.6962966735679},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1024.5458171293412},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.45306600146204801},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.63057279290200041},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.21327226398674989},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.0593234978491465E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.172237568306111E-3},1426.5450941274348,-482.48593235933146,69.211088336374672,11.701155222336727,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1024.9714053268149},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.7477803988404048E-2},"Revenues from legacy allocation  workbook"]
[45017,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45047},44986,"62-GCSF",369.36589432844045,34158.570261251298,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$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":-3.7200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.302E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":554.39359534010862},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":15.029770914950571},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-127.06988137185483},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.3910999182875905},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":444.7445848014919},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-75.378690473051449},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2465437788018434},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.3794162826420893E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.2857142857142857},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.3763440860215049E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-93.962837663412074},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.547359739488682},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":21.536768706586127},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.40526177673683572},557.69620841185781,15.119305711720113,-127.8268573809064,2.4053440905009267,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":447.39400083317247},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-78.028106504732023},"Revenues from legacy allocation  workbook"]
[45017,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45047},44986,"62-GRF",3887.3700523813759,78229.126591244261,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":9.8999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.9579999999999999E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3710.4074742227153},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":100.13328203679266},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":77.446835325331818},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-9.387495190949311},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3878.6000963938905},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":8.7699559874854458},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.95663574021782982},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.5816861637757163E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.9967728922952805E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.420330778539734E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":8.3896533377659281},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.22641274029813174},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.17511610382433626},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.1226194402949851E-2},3732.5109767322751,100.72979233011411,77.90819875532263,-9.4434180309481963,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3901.7055497867636},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-14.335497405387741},"Revenues from legacy allocation  workbook"]
[45017,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45047},44986,"63-GCSF",257.5217430415131,12803.768449663745,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":-2.2000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.01E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":356.07280058514874},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-103.58248675777969},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.8168290589260239},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.6822610697982459},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":257.35574583824126},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.16599720327184286},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3835820895522388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.40248756218905474},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.0945273631840797E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.9850746268656712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.22967075736268408},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.6811809675085015E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.8168848119306186E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.955140396174413E-3},356.27663733913715,-103.64178338991799,-2.818441575498388,7.6866588422683302,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":257.50307121598911},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.8671825523995267E-2},"Revenues from legacy allocation  workbook"]
[45017,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45047},44986,"63-GRF",1567.1547553892865,37970.045658877556,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":2.7799999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.1169999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2175.6836162536838},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-735.85948486904704},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":105.55672693167961},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":17.84592145967245},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1563.2267797759887},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.9279756132978036},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.3917901384503282},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.47073111488948277},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.752489676949236E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1416079669662377E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.4669177226612629},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.8490203397063749},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.26523614780101762},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.4842082541898663E-2},2176.9291039329282,-736.28073358150357,105.61715373356965,17.85613750171861,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1564.1216615867129},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":3.0330938025736032},"Revenues from legacy allocation  workbook"]
[45017,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45047},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45017},"60-GCSF",-2030.4538009097312,63538.622161304018,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-211.5836117971424},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-514.0274532849495},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1342.5710862683538},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":38.123173296782404},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2030.0589780536632},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.3948228560680036},{"$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":-4.1150551195820104E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-9.9972360112367764E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.26111445848879244},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.4145137289765954E-3},-211.70473454663352,-514.32171245713664,-1343.3396519430526,38.144997215609628,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2031.2211017312129},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.76730082148174006},"Revenues from legacy allocation  workbook"]
[45017,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45047},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45017},"60-GRF",-9384.4872757211961,174967.22621979637,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1385.7404316607872},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-3390.864844139654},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4687.3719904283453},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":82.234596323304288},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-9381.7426699054831},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.7446058157129301},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.40539496569277145},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.99198919635428173},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.3712791831956246},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.4057529529747802E-2},-1386.533709976334,-3392.80597213906,-4690.0553144275245,82.281672182939005,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-9387.1133243599797},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.6260486387836863},"Revenues from legacy allocation  workbook"]
[45017,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45047},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45017},"61-GCSF",-1201.9597225527255,37613.524062095625,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-125.25303512677843},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-304.29340966235361},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-794.7737634320805},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":22.568114437257371},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1201.7520937839549},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.20762876877051895},{"$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":-2.164018153382874E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.2573293876478834E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.13731442516810849},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.8991318078970701E-3},-125.30506424305266,-304.41981072861745,-795.10390614285359,22.577489052802278,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1202.2512920617214},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.29156950899596268},"Revenues from legacy allocation  workbook"]
[45017,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45047},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45017},"61-GRF",-6003.5488831307894,111913.08402666406,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-886.35162549117933},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2168.8755684367497},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2998.1515210743305},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":52.599149492532106},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-6000.7795655097279},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.7693176210614183},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.40904504958609533},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.0009208410326424},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.3836258684862999},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.4274138043619296E-2},-886.71980891871749,-2169.7765021268619,-2999.3969294106623,52.620998761590556,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-6003.2722416946517},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.27664143613765191},"Revenues from legacy allocation  workbook"]
[45017,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45047},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45017},"62-GCSF",-457.25589432844527,169166.84497874815,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-1.6916684497874817},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":74.433411790649188},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-543.02557238178156},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":11.84167914851237},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-458.44214989240749},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.1862555639622201},{"$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":4.3773268042886348E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.19260237938869992},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.4051219041766518},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.0641287630020442E-2},-1.7017459946622675,74.876823765139775,-546.26046428658788,11.91222196263587,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-461.17316455347446},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":3.9172702250291991},"Revenues from legacy allocation  workbook"]
[45017,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45047},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45017},"62-GRF",-19879.690052381258,687799.28514875285,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-34.389964257437647},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":880.38308499040374},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-20613.344575908122},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-82.535914217850348},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-19849.887369393007},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-29.802682988251036},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.1633199910344832E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.3218099177048277},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-30.948940026260694},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.1239196797848276},-34.594830883690655,885.62767062248065,-20736.141631684175,-83.027594120857557,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-19968.136386066242},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":88.446333684983983},"Revenues from legacy allocation  workbook"]
[45017,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45047},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45017},"63-GCSF",-3288.8517430415109,102898.40174033615,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-342.65167779531942},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-832.44807007931945},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2174.2432287733027},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":61.739041044201684},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3287.60393560374},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.2478074377709163},{"$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":-0.1300531695704899},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.31595499754512413},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.8252322741815169},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.3433003526214396E-2},-342.84783151904026,-832.92461170841898,-2175.4878918910867,61.774384057484717,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3289.4859510610613},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.63420801955044226},"Revenues from legacy allocation  workbook"]
[45017,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45047},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45017},"63-GRF",-21414.094755389193,398999.38996112219,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-3160.0751684920879},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-7732.6081774465483},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-10689.193657058464},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":187.52971328172742},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-21394.34728971537},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-19.747465673823172},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.9168207410794387},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.1373719649140828},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-9.8663671279694665},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.17309416013981521},-3161.8841790754468,-7737.0347715255248,-10695.312772402931,187.63706618250757,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-21406.594656821399},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-7.500098567794339},"Revenues from legacy allocation  workbook"]
[45047,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45078},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45047},"60-GCSF",-877.7300000000007,27466.817940000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-91.464503740200001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-222.20655713460002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-580.37386307220004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":16.480090764},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-877.56483318300002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.16516681700068148},{"$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":-1.7214569659225961E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.1821582145086494E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.10923238945929266},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.1017242629235962E-3},-90.968398125489429,-221.00130355411699,-577.2259016190967,16.39070236495305,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-872.8049009337501},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-4.9250990662505956},"Revenues from legacy allocation  workbook"]
[45047,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45078},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45047},"60-GRF",-3337.8000000000156,62249.897469999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-493.01918796239994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1206.4030129686},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1667.6747532213001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":29.257451810899997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3337.8395023414},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.950234138437736E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.8347359896357455E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.4277422156457166E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.9736436510396669E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.4625327211222233E-4},-490.34504031706933,-1199.8594547152532,-1658.6292462240265,29.09875870568467,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3319.734982550664},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-18.065017449351672},"Revenues from legacy allocation  workbook"]
[45047,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45078},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45047},"61-GCSF",-509.4899999999999,15946.334000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-53.101292220000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-129.00584205999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-336.94603741999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":9.5678003999999994},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-509.4853713},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.6286999998983447E-3},{"$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":-4.8242788731334873E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.1720245070165139E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.061171549228546E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":8.6923943660062832E-5},-53.031571868062514,-128.83646138517287,-336.50363770935758,9.5552381744256767,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-508.81643278816728},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.67356721183261925},"Revenues from legacy allocation  workbook"]
[45047,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45078},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45047},"61-GRF",-2601.5600000000122,48594.82863000028,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-384.87104274960222},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-941.76777884940554},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1301.8554589977075},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":22.839569456100129},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2605.6547111406153},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.0947111406030672},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.60481373057770027},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.4799608710348275},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.0458282629010847},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.5891723910545348E-2},-384.36571899138028,-940.53126692587762,-1300.1461631034188,22.809581808831908,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2602.2335672118447},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.67356721183250556},"Revenues from legacy allocation  workbook"]
[45047,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45078},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45047},"62-GCSF",-283.85999999999837,104678.21633999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-1.0467821633999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":46.058415189599991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-336.01707445139994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.3274751437999974},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-283.67796628139996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.18203371859840445},{"$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":-6.7171113873949978E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.9555290104537991E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.21561927553537943},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.7019779711764981E-3},-1.0395146600690293,45.73864504303728,-333.68420588215838,7.2766026204832031,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-281.70847287870697},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.1515271212913945},"Revenues from legacy allocation  workbook"]
[45047,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45078},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45047},"62-GRF",-11410.260000000028,398205.07658999966,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-19.910253829499982},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":509.7024980351996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-11934.20614540229},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-47.784609190799962},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-11492.19851038739},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":81.93851038736284},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.14195861120471734},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.6341404468407634},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":85.089991556107577},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.34070066689132161},-19.772022742760431,506.16378221466704,-11851.350432010602,-47.452854582625037,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-11412.411527121321},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":2.1515271212938387},"Revenues from legacy allocation  workbook"]
[45047,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45078},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45047},"63-GCSF",-1731.3099999999993,54825.743779999975,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-182.56972678739993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-443.54026718019981},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1158.4679660713994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":32.895446267999979},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1751.6825137709993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":20.372513771000058},{"$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":2.1233324212028237},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.1584862725317846},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":13.473277495500197},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.38258241823474293},-181.57946430488897,-441.13449436232781,-1152.1844086373283,32.717020595475482,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1742.1813467090694},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":10.871346709070167},"Revenues from legacy allocation  workbook"]
[45047,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45078},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45047},"63-GRF",-10349.109999999921,194288.22841999933,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1538.7627690863947},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-3765.3058667795872},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-5204.981639371782},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":91.315467357399683},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-10417.734807880366},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":68.624807880445587},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":10.136301350487299},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":24.803222243995442},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":34.286807219640757},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.60152293367790799},-1530.4164837162832,-3744.882759396663,-5176.7496968130336,90.820170119526907,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-10361.228769806452},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":12.118769806531418},"Revenues from legacy allocation  workbook"]
[45078,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45108},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45078},"60-GCSF",-559.17000000000064,17501.062379999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-58.2785377254},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-141.5835946542},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-369.79744808939995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":10.500637427999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-559.15894304099993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.1056959000711686E-2},{"$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":-1.1524154451445986E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.7997119973633038E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.312473980752362E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.076424225485763E-4},-58.272957224257226,-141.57003722049279,-369.76203788244896,10.499631932298598,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-559.10540039490036},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-6.4599605100283952E-2},"Revenues from legacy allocation  workbook"]
[45078,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45108},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45078},"60-GRF",-1715.440000000006,31995.061300000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-253.400885496},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-620.0642879940001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-857.14769222700011},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":15.037678810999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1715.5751869060002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.13518690599426009},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.996792792753711E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.8860914549958237E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.7543028936706967E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.1849654199422275E-3},-253.37662092131637,-620.0049133150394,-857.06561546490741,15.036238867805391,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1715.4109108334578},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-2.908916654814675E-2},"Revenues from legacy allocation  workbook"]
[45078,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45108},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45078},"61-GCSF",-344.94999999999976,10793.6723,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-35.942928759000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-87.320808907},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-228.07029569899998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.4762033799999994},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-344.85782998499997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-9.2170014999794603E-2},{"$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":-9.6064522675842288E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.3338197851278202E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.095625718139782E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.7308923004656267E-3},-35.952726387783592,-87.344611554705466,-228.13246503719733,6.4779687185195645,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-344.95183426116688},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":1.8342611671187115E-3},"Revenues from legacy allocation  workbook"]
[45078,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45108},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45078},"61-GRF",-1481.9400000000039,27630.255809999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-218.83162601519999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-535.47435759780001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-740.21455314989998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":12.986220230699999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1481.5343165322001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.40568346780378306},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.9921914677470378E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.14662710940017376},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.20269041593553427},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.5559722093953384E-3},-218.89127699835112,-535.62032174596527,-740.41632711942259,12.989760124902149,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1481.9381657388367},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-1.8342611672323983E-3},"Revenues from legacy allocation  workbook"]
[45078,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45108},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45078},"62-GCSF",-235.80000000000044,87128.733439999967,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-0.87128733439999972},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":38.336642713599986},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-279.68323434239989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.0990113407999971},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-236.1188676223999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.3188676223994662},{"$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":1.1766332929869601E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.1771864891426246E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.37769928704881417},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.2364330509087195E-3},-0.87254804246243522,38.392113868347145,-280.08792163044171,6.1078362972370455,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-236.46051950731996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.66051950731952047},"Revenues from legacy allocation  workbook"]
[45078,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45108},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45078},"62-GRF",-7685.2900000000654,265887.95155,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-13.2943975775},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":340.33657798400003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-7968.6619079535003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-31.906554186000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-7673.5262817330004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-11.763718267065087},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.0380662278352543E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.52174495432582513},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-12.216168969644515},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.8913589468046102E-2},-13.313633888587569,340.8290275478418,-7980.1921528193898,-31.952721332610167,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-7684.6294804927456},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.66051950731980469},"Revenues from legacy allocation  workbook"]
[45078,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45108},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45078},"63-GCSF",-1284.4299999999996,40198.470309999968,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-133.8609061322999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-325.20562480789977},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-849.39367765029931},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":24.119082185999979},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1284.3411264044989},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-8.8873595500672309E-2},{"$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":-9.2628817845771157E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.2503517608777439E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.8776183816250584E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.6689877089328137E-3},-133.8480881899012,-325.17448452141167,-849.31234337916283,24.116772646829045,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1284.2181434436466},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":-0.21185655635304101},"Revenues from legacy allocation  workbook"]
[45078,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45108},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45078},"63-GRF",-6156.3100000000923,114830.38292999957,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-909.45663280559654},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2225.4128211833918},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3076.3059586946888},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":53.9702799770998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-6157.2051327065774},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.89513270648512844},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.13221654299444641},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.32352987414550149},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.44723247308348735},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.8461837383067955E-3},-909.36954716520881,-2225.1997252603219,-3076.0113849186805,53.965112016117196,{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-6156.6155453280944},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0.30554532800215384},"Revenues from legacy allocation  workbook"]
[45108,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45139},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45108},"60-GCSF",-500.3599999999999,15658.927180000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-52.144227509400011},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-126.68072088620002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-330.87313131340005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":9.3953563080000002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-500.30272340100009},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-5.7276598999806083E-2},{"$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":-5.9696736985713397E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.4502900967400041E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.7879641216460182E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.0756168826254666E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-52.150197183098584},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-126.69522378716742},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-330.91101095461653},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":9.3964319248826254},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-500.3599999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from Revenue Package Report"]
[45108,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45139},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45108},"60-GRF",-1568.4300000000035,29250.703009999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-231.66556783919998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-566.87862433379996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-783.62633363789996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":13.747830414699999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1568.4226953962},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.3046038035045058E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.0789343924609415E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.6401197633703346E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.6495773199531089E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.4027672279879107E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-231.66664677359245},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-566.88126445356329},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-783.62998321521991},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":13.74789444237228},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1568.4300000000035},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from Revenue Package Report"]
[45108,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45139},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45108},"61-GCSF",-318.7699999999997,9974.9111999999986,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-33.216454295999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-80.697031607999989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-210.76987365599996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":5.9849467199999991},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-318.69841283999995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.1587159999751293E-2},{"$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":-7.4611969577205589E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.8126451467855652E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.7343871386377002E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.3443598122019026E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-33.223915492957715},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-80.715158059467839},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-210.81721752738633},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":5.9862910798122009},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-318.7699999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from Revenue Package Report"]
[45108,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45139},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45108},"61-GRF",-1387.3900000000044,25868.419659999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-204.87788370719997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-501.32997301079996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-693.01496269139989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":12.158157240199998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1387.0646621691999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.32533783080452849},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.805437560559242E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.1175876009136845},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.16254756596891679},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.8517116836652072E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-204.92593808280557},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-501.44756061171364},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-693.17751025736879},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":12.161008951883662},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1387.3900000000044},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from Revenue Package Report"]
[45108,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45139},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45108},"62-GCSF",-203.56999999999996,75156.569740000006,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-0.75156569740000012},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":33.068890685600003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-241.25258886540004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":5.2609598817999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-203.67430399540004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.10430399540007329},{"$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":3.8488559188218927E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.6934966042816326E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.12354827499418275},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.6941991431753244E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.75118081180811791},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":33.051955719557185},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-241.12904059040585},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":5.2582656826568241},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-203.56999999999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from Revenue Package Report"]
[45108,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45139},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45108},"62-GRF",-6695.2700000000495,231885.54291999977,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-11.594277145999989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":296.81349493759973},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-6949.609721312393},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-27.826265150399973},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-6692.2167686711937},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.0532313288558726},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.289728566971367E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.13541705131446696},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.170663303042637},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.269534856073128E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-11.59956687456696},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":296.94891198891418},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-6952.7803846154357},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-27.838960498960702},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-6695.2700000000495},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from Revenue Package Report"]
[45108,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45139},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45108},"63-GCSF",-1063.1899999999994,33272.656879999966,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-110.79794741039989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-269.17579415919971},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-703.05123987439924},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":19.963594127999979},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1063.0613873159989},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.12861268400047265},{"$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":-1.3404702276105605E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.2565778202310609E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.5057465193426843E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.4152616713703791E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-110.81135211267599},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-269.20835993740201},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-703.13629733959272},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":19.966009389671349},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1063.1899999999994},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from Revenue Package Report"]
[45108,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45139},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45108},"63-GRF",-5041.1500000000533,94016.801809999393,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-744.61307033519518},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1822.0456190777884},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2518.710120489884},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":44.187896850699715},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-5041.1809130521679},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.0913052114556194E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.5660457431422052E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.1172975568446458E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.5444995638734809E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.7096483576727738E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-744.60850428945207},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-1822.03444610222},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2518.6946754942455},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":44.187625885863945},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-5041.1500000000533},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from Revenue Package Report"]
[45139,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45170},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45139},"60-GCSF",-531.66000000000031,16637.015170000006,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-55.401260516100024},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-134.59345272530004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-351.54013054210014},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":9.9822091020000023},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-531.55263468150031},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.10736531850000119},{"$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":-1.1190188125352241E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.7185772352582467E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.100560813474259E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.0162501126760792E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-55.412450704225378},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-134.62063849765264},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-351.61113615023487},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":9.9842253521126789},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-531.6600000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from Revenue Package Report"]
[45139,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45170},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45139},"60-GRF",-1633.2699999999875,30523.300359999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-241.74453885119999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-591.54156097680004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-817.71921664439992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":14.345951169199999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1636.6593653032},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.3893653032125712},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.50062986201871618},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.2250261017579194},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.6934184347830061},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.9709095347070284E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-241.24390898918128},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-590.31653487504207},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-816.02579820961694},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":14.316242073852928},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1633.2699999999875},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from Revenue Package Report"]
[45139,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45170},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45139},"61-GCSF",-340.96999999999969,10668.836469999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-35.527225445099987},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-86.310887042299967},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-225.43251461109992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.4013018819999976},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-340.86932521649987},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.10067478349981229},{"$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":-1.0492864759135368E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.5491674444866403E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.6580850558717819E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.8906062629072734E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-35.537718309859123},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-86.336378716744832},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-225.49909546165864},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":6.4031924882629045},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-340.96999999999969},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from Revenue Package Report"]
[45139,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45170},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45139},"61-GRF",-1328.790000000002,24758.541929999945,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-196.08765208559956},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-479.82054260339896},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-663.28133830469858},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":11.636514707099973},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1327.5530182865971},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.2369817134049299},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.1827097196972593},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.44708514744102096},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.61802946852141127},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.0842622254761602E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-196.27036180529683},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-480.26762775084001},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-663.89936777321998},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":11.647357329354735},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1328.7900000000022},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from Revenue Package Report"]
[45139,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45170},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45139},"62-GCSF",-211.52000000000146,78098.746729999984,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-0.7809874672999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":34.363448561199995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-250.69697700329996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":5.4669122710999982},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-211.64760363829998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.12760363829852395},{"$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":4.7086213394289275E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.0717933893487282E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.15114674499566857},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.2960349376002494E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.78051660516605703},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":34.342730627306508},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-250.54583025830431},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":5.4636162361623981},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-211.52000000000146},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from Revenue Package Report"]
[45139,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45170},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45139},"62-GRF",-7095.6799999998575,245995.00756999949,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-12.299750378499976},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":314.87360968959939},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-7372.470376872885},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-29.519400908399941},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-7099.4159184701857},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.7359184703282153},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.4724852223288559E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.16569562169161869},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.8796076422639163},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.5533964533589253E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-12.293277893277647},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":314.70791406790778},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-7368.5907692306209},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-29.503866943866353},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-7095.6799999998575},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from Revenue Package Report"]
[45139,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45170},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45139},"63-GCSF",-1115.47,34912.055819999987,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-116.25714588059996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-282.43853158379989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-737.69173947659965},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":20.947233491999992},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1115.4401834489997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.9816551000294567E-2},{"$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":-3.1076405267912656E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.5497933518742753E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.9719052351681511E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.5993523005248022E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-116.26025352112676},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-282.44608137715176},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-737.71145852895131},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":20.947793427230042},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1115.4699999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from Revenue Package Report"]
[45139,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45170},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45139},"63-GRF",-5166.8300000000045,96540.249719999585,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-764.59877778239672},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1870.950039573592},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2586.3132899987891},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":45.373917368399802},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-5176.4881899863785},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":9.6581899863740546},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.4265733810533849},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.4907818339412384},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.8254925351540638},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.4657763774632716E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-763.17220440134338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-1867.4592577396509},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2581.4877974636352},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":45.289259604625173},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-5166.8300000000045},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from Revenue Package Report"]
[45170,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45200},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45170},"60-GCSF",-474.99999999999909,14866.562000000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-49.50565146000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-120.27048658000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-314.13045506000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":8.9199371999999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-474.98665590000007},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.3344099999017089E-2},{"$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":-1.3907935210243168E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.3788347102362529E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.8250651949681111E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.5059342721158861E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-49.507042253521035},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-120.27386541471024},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-314.139280125195},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":8.9201877934272105},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-474.99999999999909},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45170,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45200},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45170},"60-GRF",-1553.4600000000009,29043.375,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-230.02352999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-562.86060750000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-778.07201625000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":13.65038625},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1557.3057674999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.8457674999988285},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.56804324132768969},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.3899845980973013},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.921449297369799},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.3709636795961388E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-229.45548675867229},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-561.47062290190274},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-776.15056695263024},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":13.616676613204039},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1553.4600000000014},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45170,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45200},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45170},"61-GCSF",-423.02999999999861,13241.510999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-44.094231629999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-107.12382398999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-279.79312742999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.9449065999999986},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-423.06627644999992},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.6276450001309968E-2},{"$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":3.7809257747844203E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":9.1854923477495375E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.3991279766124564E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.8124788734854409E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-44.090450704225212},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-107.11463849765224},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-279.76913615023386},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":7.9442253521126505},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-423.02999999999867},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45170,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45200},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45170},"61-GRF",-1602.0299999999975,29904.449000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-236.84323608},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-579.54822162000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-801.14018871000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":14.05509103},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1603.47655538},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.4465553800025646},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.21366502442410126},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.52283184006806604},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.72273813185879721},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.2679616348399951E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-236.62957105557589},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-579.02538977993197},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-800.41745057814126},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":14.0424114136516},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1602.0299999999977},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45170,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45200},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45170},"62-GCSF",-187.7700000000001,69365.943000000014,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-0.69365943000000019},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":30.521014920000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-222.66467703000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4.8556160100000003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-187.98170553000006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.21170552999996062},{"$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":7.8120121771203181E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.4372853579329399E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.25076559088556222},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.4684085239842216E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.69287822878228811},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":30.486642066420675},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-222.41391143911451},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":4.8501476014760163},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-187.77000000000012},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45170,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45200},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45170},"62-GRF",-6234.0000000000418,215706.88299999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-10.785344149999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":276.10481024000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-6464.7352835099991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-25.884825959999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-6225.3006433799992},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-8.6993566200426358},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.5071650415874284E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.3858342506463816},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-9.0339472592750454},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.6171960998098281E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-10.800415800415873},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":276.49064449064639},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-6473.7692307692741},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-25.920997920998094},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-6234.0000000000418},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45170,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45200},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45170},"63-GCSF",-1192.519999999997,37323.156000000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-124.28610948000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-301.94433204000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-788.63828627999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":22.393893599999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1192.4748342},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.5165799996993883E-2},{"$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":-4.7074214081373918E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.1436348105655105E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.9870214520703629E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":8.4818403750223275E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-124.29081690140815},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-301.95576838810564},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-788.66815649452064},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":22.3947417840375},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1192.519999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45170,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45200},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45170},"63-GRF",-5374.8800000000356,100395.45599999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-795.13201151999976},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1945.6639372799996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2689.5942662399993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":47.185864319999986},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-5383.2043507199987},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":8.3243507199631495},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.229557211900562},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.0086892382112245},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.1590704175272801},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.2966147675917206E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-793.90245430809921},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-1942.6552480417884},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2685.435195822472},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":47.112898172324066},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-5374.8800000000356},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45170,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45200},45200,"60-GCSF",-39.900000000000013,2117.33,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-7.0507089000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":10.438436900000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-44.739182899999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.4821309999999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-39.869323899999991},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.0676100000022188E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.4249289962864525E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":8.0315014869946581E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.4423047955415231E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.1403754646848398E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-7.0561338289962867},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":10.446468401486996},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-44.77360594795541},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.4832713754646847},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-39.90000000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45170,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45200},45200,"60-GRF",-1106.4499999999989,47798.627999999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-378.56513375999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":566.41374179999991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1280.52524412},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-13.861602119999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1106.5382382000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":8.8238200001342193E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.018775568080476E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.5167285961810154E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.10211237054151004},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.105359740837548E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-378.53494600431918},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":566.36857451403807},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1280.4231317494584},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-13.860496760259162},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1106.4499999999987},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45170,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45200},45200,"61-GCSF",-170.22000000000028,9029.3109999999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-30.067605629999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":44.514503230000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-190.78934142999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.3205176999999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-170.02192612999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.1980738700003144},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.5028464530060914E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.1858957997958054E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.22226770436041654},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.3633408922049969E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-30.10263409453006},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":44.56636218799796},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-191.01160913436038},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":6.3278810408922048},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-170.22000000000028},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45170,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45200},45200,"61-GRF",-648.60999999999797,28036.571,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-222.04964232},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":332.23336634999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-751.09973709000008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-8.13060559},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-649.04661865000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.43661865000206035},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.14937450142619085},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.22349593963388403},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.50527056732419862},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.4695208855549673E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-221.90026781857381},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":332.00987041036609},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-750.59446652267593},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-8.1251360691144452},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-648.60999999999808},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45170,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45200},45200,"62-GCSF",91.140000000000683,16754.216,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.16754216000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":144.75642624},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-53.781033360000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":90.807850719999976},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.33214928000070643},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.1282154981680151E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.52947781904171654},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.19671571749119329},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.16815498154981681},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":145.28590405904171},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-53.977749077491197},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":91.140000000000711},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45170,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45200},45200,"62-GRF",-365.7800000000023,76838.260999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-3.8419130500000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1915.5778467299999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2302.84268217},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":11.525739149999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-379.58100933999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":13.801009339997677},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.13968632935220318},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-69.647603815008509},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":83.727985813710589},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.41905898805660952},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-3.702226720647797},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1845.9302429149914},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2219.1146963562892},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":11.106680161943389},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-365.78000000000219},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45170,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45200},45200,"63-GCSF",-490.94999999999987,26065.097999999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-86.796776339999994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":128.50093314},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-550.75552073999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":18.245568599999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-490.80579533999992},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.14420465999995713},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.5501939341468789E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.7755123409441781E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.16181861209766832},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.3607680297381834E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-86.822278279341461},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":128.53868826340945},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-550.91733935209766},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":18.250929368029738},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-490.94999999999993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45170,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45200},45200,"63-GRF",-2169.5900000000033,93611.576000000015,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-741.40368192000017},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1109.2971756000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2507.8541210400003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-27.147357040000006},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2167.1079844000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.4820156000032512},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.84913881434236504},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.2704917866107355},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.8722763682111059},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.1092204060515886E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-742.25282073434255},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1110.567667386611},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2510.7263974082116},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-27.178449244060523},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2169.5900000000038},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45200,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45231},45170,"60-GCSF",-78.320000000000107,2457.5889999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-8.1837713700000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-19.881895010000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-51.928855569999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.4745533999999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-78.519968550000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.19996854999989466},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.10422535211267608},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.0841792535200295E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.0633664147078192E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.13224837125188654},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.755277934270323E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-8.1629295774647996},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-19.831261345852923},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-51.796607198748113},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.4707981220657296},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-78.320000000000107},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45200,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45231},45170,"60-GRF",-162.12000000000072,3027,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-23.973839999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-58.663260000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-81.093330000000009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.42269},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-162.30774000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.18773999999930879},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.7730339425485369E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.7855300260846782E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":9.3799973889994073E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.6456135770174401E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-23.946109660574514},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-58.595404699739156},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-80.999530026110008},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.4210443864229825},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-162.12000000000069},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45200,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45231},45170,"61-GCSF",-9.8999999999999968,310,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.0323},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2.5078999999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-6.5503},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.18599999999999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-9.9044999999999987},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.5000000000019469E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.690140845072453E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.1394366197188031E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.9760563380294572E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.4507042253557704E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.0318309859154928},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-2.506760563380281},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-6.5473239436619703},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.18591549295774643},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-9.8999999999999968},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45200,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45231},45170,"61-GRF",-119.42999999999964,2230.5970000000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-17.666328240000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-43.228969860000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-59.757693630000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.0483805900000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-119.60461114000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.17461114000037981},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.5791126982525326E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.3110106176936978E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":8.7240440891648174E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.5305340507306697E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-17.640537113017476},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-43.165859753823071},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-59.670453189108358},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.0468500559492693},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-119.42999999999964},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45200,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45231},45170,"62-GCSF",-41.409999999999947,15182.506999999992,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.15182506999999992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":6.6803030799999972},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-48.735847469999975},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.0627754899999993},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-41.144593969999981},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.26540602999996565},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.6900369003690036E-3},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-9.7935804428031601E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.3091753948333908E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.31437393221398147},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.8555063099622121E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.15280442804428024},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":6.7233948339483307},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-49.050221402213957},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.0696309963099615},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-41.409999999999947},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45200,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45231},45170,"62-GRF",-1856.9799999999814,63710.341000000008,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-3.1855170500000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":81.549236480000019},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1909.3989197700002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-7.6452409200000009},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1838.6804412600004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-18.299558739980966},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.1704017221034247E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.81162284085847669},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-19.003387922287928},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.6089641330482197E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-3.2172210672210348},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":82.360859320858495},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1928.4023076922881},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-7.7213305613304835},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1856.9799999999811},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45200,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45231},45170,"63-GCSF",-24.420000000000012,765.43299999999988,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2.5488918899999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-6.1923529699999991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-16.173599289999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.45925979999999988},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-24.455584349999995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.5584349999982834E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.7087914084489161E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":9.0102469953008205E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.3533562300458135E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.6825070422502986E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2.5451830985915507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-6.1833427230046984},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-16.150065727699541},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.45859154929577484},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-24.420000000000016},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45200,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45231},45170,"63-GRF",-393.36000000000422,7349.9949999999808,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-58.211960399999846},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-142.44290309999963},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-196.90636604999949},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.4544976499999906},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-394.10673189999898},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.74673189999475653},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.11029684162548435},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.26989302912902619},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.37308742261953615},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.545393379290108E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-58.101663558374362},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-142.17301007087059},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-196.53327862737996},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":3.4479522566207006},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-393.36000000000422},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45200,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45231},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45200},"60-GCSF",-1682.5499999999984,89355.330999999991,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-297.55325223},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":440.52178183000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1888.0781440299997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":62.54873169999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1682.5608827299998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.088273000141271E-2},{"$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":1.9245613863358645E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.8492755659567004E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.2212006634617661E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.0456245358411565E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-297.55132766861368},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":440.51893255443406},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1888.0659320233651},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":62.548327137546408},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1682.5499999999984},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45200,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45231},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45200},"60-GRF",-4788.1200000000081,206812.065,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1637.9515547999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2450.7229702499999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-5540.4952213500001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-59.975498850000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-4787.69930475},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.42069525000806607},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.14392684147144205},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.21534508477734701},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.48684344482574904},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.2700484882219935E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1638.0954816414715},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2450.9383153347771},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-5540.9820647948254},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-59.980768898488222},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-4788.1200000000081},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45200,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45231},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45200},"61-GCSF",-915.41999999999985,48612.322,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-161.87903226},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":239.65874746000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1027.17836386},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":34.028625400000003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-915.37002325999993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.9976739999920028E-2},{"$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":-8.8381595432678543E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.3084722687180339E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.6081174519294223E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.8578713754617111E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-161.88787041954328},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":239.67183218268721},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1027.2344450345192},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":34.030483271375466},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-915.41999999999985},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45200,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45231},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45200},"61-GRF",-3559.8700000000031,153768.15599999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1217.84379552},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1822.1526485999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4119.4488992400002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-44.592765239999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3559.7328114000006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.13718860000244604},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.6934501599108967E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.0223970195636531E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.15875950730304664},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.7185612959269697E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1217.890730021599},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1822.2228725701955},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-4119.6076587473035},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-44.594483801295922},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3559.8700000000031},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45200,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45231},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45200},"62-GCSF",1069.8199999999972,197309.39400000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-1.9730939400000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1704.7531641600003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-633.36315474000014},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1069.4169154800002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.40308451999703721},{"$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":-7.4369837637829745E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.64255539719084898},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.23872717881743347},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.9738376383763787},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1705.3957195571911},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-633.60188191881753},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1069.8199999999972},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45200,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45231},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45200},"62-GRF",-4136.8100000000413,840932.4659999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-42.0466233},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":20964.446377379998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-25202.746006019996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":126.13986989999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-4154.2063820399981},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":17.396382039956734},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.17607674129510861},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-87.791863209741152},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":105.5403987322881},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.52823022388532581},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-41.870546558704895},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":20876.654514170255},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-25097.205607287706},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":125.61163967611465},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-4136.8100000000404},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45200,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45231},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45200},"63-GCSF",-2527.420000000001,134223.27799999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-446.96351573999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":661.72076054000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2836.1378641399997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":93.956294599999993},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2527.4243247399995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.3247399985375523E-3},{"$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":7.6481063171163308E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.1322872115130183E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.8529875820020434E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.6077100366310604E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-446.96275092936827},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":661.71962825278854},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2836.1330111524176},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":93.956133828996329},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2527.420000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45200,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45231},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45200},"63-GRF",-12326.009999999929,532422.74700000114,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-4216.7881562400089},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":6309.2095519500135},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-14263.605392130032},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-154.40259663000032},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-12325.586593050026},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.42340694990343763},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.14485455910303352},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.21673314714279637},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.48998151999624601},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.3040179469545099E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-4216.9330107991118},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":6309.4262850971563},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-14264.095373650029},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-154.40790064794726},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-12326.009999999933},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45231,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45261},45170,"60-GCSF",-0.44,14,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-4.6620000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.11326},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.29581999999999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":8.3999999999999995E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.44729999999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.2999999999999732E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.6084507042253262E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.8484194053208073E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.8278247261345688E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.3708920187793379E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-4.585915492957747E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.11141158059467919},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.29099217527386539},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":8.262910798122065E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.44},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45231,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45261},45170,"60-GRF",-24.57,459,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-3.6352799999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-8.8954200000000014},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-12.296610000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.21573000000000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-24.611580000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.1580000000003281E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.1416187989560981E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.5028355091384999E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.0774490861620438E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.6446475195825331E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-3.6291383812010438},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-8.8803916449086167},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-12.27583550913838},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.21536553524804175},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-24.569999999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45231,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45261},45170,"61-GCSF",-0.35,11,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-3.6630000000000003E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-8.899E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.23243},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.5999999999999991E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.35144999999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.4500000000000068E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.5112676056338104E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.6715179968701276E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":9.5895148669797032E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.723004694835694E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-3.6478873239436625E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-8.8622848200312992E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.23147104851330202},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":6.572769953051642E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.35000000000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45231,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45261},45170,"61-GRF",-11.58,216,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.71072},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4.1860800000000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-5.7866400000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.10152},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-11.58192},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.9200000000001438E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.8359567325626892E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.939500186498096E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":9.5928384931003084E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.6829541215965454E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.7104364043267437},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-4.1853860499813509},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-5.78568071615069},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.10150317045878403},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-11.58},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45231,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45261},45170,"62-GCSF",-31.8,11718.25,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.11718250000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":5.1560300000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-37.615582500000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.82027749999999988},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-31.7564575},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.3542500000000928E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.6067343173432075E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.0696309963101138E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.1576171586716964E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.1247140221402453E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.11734317343173432},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":5.1630996309963102},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-37.667158671586719},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.82140221402214009},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-31.8},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45231,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45261},45170,"62-GRF",-436.17,15080.28,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.75401400000000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":19.302758400000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-451.9559916},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.8096336000000002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-435.21688080000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.95311920000000327},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.651280665280671E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.227278503118518E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.98977763076923431},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.9630735966736108E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.75566528066528071},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":19.345031185031186},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-452.94576923076926},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.8135966735966738},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-436.17},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45231,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45261},45170,"63-GCSF",-1.44,44.99,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.1498167},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.36396909999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.95063870000000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.6993999999999997E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.4374305000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.5694999999998913E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.6780704225350989E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.5061830985912756E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.699328169014013E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.8253521126758534E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.15008450704225351},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.36461971830985912},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.95233802816901403},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2.7042253521126755E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.4399999999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45231,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45261},45170,"63-GRF",-1637.62,30542.14,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-241.8937488},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-591.9066732},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-818.22393060000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":14.354805799999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1637.6695468},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.9546800000143776E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.3183635956944925E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.7907813950070618E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.4754919283921144E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.3429682954247625E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-241.88643043640431},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-591.88876538604995},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-818.19917568071605},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":14.354371503170457},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1637.62},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45231,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45261},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45231},"60-GCSF",-3036.06,161227.79,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-536.88854070000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":794.85300470000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3406.7432027},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":112.859453},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3035.9192856999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.14071430000012697},{"$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":-2.4884685023920491E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.6841290440819227E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.15790192028691891},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.2310148698931965E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-536.91342538502397},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":794.8898459904409},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-3406.9011046202868},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":112.86468401486989},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3036.06},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45231,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45261},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45231},"60-GRF",-10081.799999999999,435472.91,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-3448.9454471999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":5160.3539834999992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-11666.319258899999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-126.28714389999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-10081.197866499999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.60213350000049104},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.20599988423342935},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.30821952375835071},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.69681021447141056},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.5429250540018315E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-3449.151447084233},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":5160.6622030237577},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-11667.01606911447},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-126.29468682505399},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-10081.799999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45231,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45261},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45231},"61-GCSF",-2098.42,111444.48,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-371.11011839999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":549.42128639999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2354.8218623999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":78.011135999999993},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2098.4995583999994},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.9558399999314133E-2},{"$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":1.4069541794886675E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.0829681996634028E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":8.9276101539325955E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.957561338264466E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-371.09604885820511},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":549.4004567180034},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2354.7325862984603},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":78.00817843866173},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2098.4200000000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45231,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45261},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45231},"61-GRF",-7283.32,314595.84000000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2491.5990528000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":3727.9607040000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-8428.0225536000016},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-91.232793600000008},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-7282.8936960000019},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.42630399999779911},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.14584568812019738},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.21821608639196197},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.49333408898233427},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.3403092872294482E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2491.7448984881203},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":3728.1789200863918},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-8428.5158876889836},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-91.238133909287242},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-7283.3199999999988},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45231,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45261},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45231},"62-GCSF",2967.61,547471.11,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-5.4747111000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4730.1503904000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1757.3822631},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2967.2934162000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.31658379999998942},{"$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":-5.8410295202950078E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.5046649505534887},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.18749704760146974},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-5.4752952029520303},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4730.655055350554},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1757.5697601476015},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2967.6100000000006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45231,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45261},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45231},"62-GRF",-9755.61,1975165.45,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-98.758272500000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":49240.874668500001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-59195.708536500002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":296.27481749999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-9757.3173230000048},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.7073230000041804},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.7280597166034212E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-8.6161057469846583},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":10.357989941320906},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.1841791498102627E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-98.740991902833969},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":49232.258562753013},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-59185.350546558679},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":296.22297570850191},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-9755.6099999999988},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45231,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45261},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45231},"63-GCSF",-4810.3900000000003,255458.07,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-850.6753731},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1259.4082851000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-5397.8290190999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":178.820649},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-4810.275458099999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.11454190000131348},{"$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":-2.0256214923227503E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.9988930802255738E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.12853267907741656},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.2580631970748507E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-850.69562931492328},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1259.4382740308024},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-5397.9575517790772},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":178.82490706319709},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-4810.3900000000012},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45231,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45261},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45231},"63-GRF",-22253.41,961252,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-7613.1158400000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":11390.8362},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-25751.941080000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-278.76308},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-22252.983800000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.42619999999806168},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.14581010799069757},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.21816285097093008},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.49321373649883682},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.3390064794573595E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-7613.261650107991},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":11391.054362850971},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-25752.4342937365},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-278.76841900647946},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-22253.41},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45261,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45292},45170,"60-GCSF",0.48,-15,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4.9950000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.12135},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.31695000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-8.9999999999999993E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0.47925000000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.4999999999997291E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.8169014084504237E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.8990610328637817E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.9600938967134364E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.4084507042253015E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":5.0028169014084509E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.12153990610328638},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.31744600938967138},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-9.0140845070422523E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.48},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45261,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45292},45170,"60-GRF",-32.160000000000004,600,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-4.7519999999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-11.628},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-16.074000000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.28199999999999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-32.172000000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.2000000000000455E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.7724729578516151E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.3371876165611495E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.9955240581874708E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.0518463259978019E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-4.7502275270421483},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-11.623662812383438},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-16.068004475941816},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.28189481536740019},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-32.160000000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45261,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45292},45170,"61-GCSF",-2.65,83,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.27639000000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.67147000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.75379},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4.9799999999999997E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2.65185},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.8500000000001293E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.9281690140846423E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.6843505477311579E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.2234898278561108E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.4741784037561123E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.27619718309859154},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.67100156494522689},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1.7525665101721439},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":4.9765258215962435E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2.6500000000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45261,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45292},45170,"61-GRF",-8.7400000000000269,163,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.2909599999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-3.1589400000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4.3667699999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.6609999999999998E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-8.7400599999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":5.9999999972859541E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":8.8623647852489274E-6},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.1685938072995486E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.9977620277376111E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.2592316276098443E-7},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.2909511376352147},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-3.1589183140619275},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-4.3667400223797221},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":7.6609474076837242E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-8.7400000000000269},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45261,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45292},45170,"62-GCSF",25.889999999999997,-9552,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":9.5520000000000008E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4.2028800000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":30.661920000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.6686399999999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":25.885920000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.0799999999947545E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.5055350553486178E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.624354243533919E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.8327675276690629E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.0538745387440324E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":9.5535055350553497E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-4.203542435424354},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":30.666752767527672},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.66874538745387435},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":25.889999999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45261,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45292},45170,"62-GRF",276.06000000000074,-9569,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.47845000000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-12.248320000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":286.78293000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.14828},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":276.16134},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.10133999999925436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.7557172557043378E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.4946361746031043E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.105237692306918},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.2137214136904103E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.47827442827442962},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-12.243825363825398},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":286.67769230769312},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.1478586278586309},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":276.0600000000008},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45261,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45292},45170,"63-GCSF",0,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.10422535211267608},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0},{"$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},"Revenues from SAP Report"]
[45261,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45292},45170,"63-GRF",-19.62,366.12,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2.8996704000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-7.0954056000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-9.8083548},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.17207639999999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-19.631354399999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.1354399999998321E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.6771139127188866E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.1038469227893974E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.6729648638559312E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-9.9525699365893533E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2.8979932860872815},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-7.0913017530772109},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-9.8026818351361449},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.1719768743006341},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-19.620000000000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45261,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45292},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45261},"60-GCSF",-4997.0400000000045,265376.13,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-883.70251289999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1308.3043209000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-5607.3976268999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":185.76329100000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-4997.032527899999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.4721000055433251E-3},{"$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":-1.3214069579638489E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.9563172080365693E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.3847834900228606E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.7777323440681507E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-883.7038343069579},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1308.3062772172082},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-5607.4060116834899},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":185.76356877323443},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-4997.0400000000054},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45261,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45292},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45261},"60-GRF",-15690.999999999971,677798.65999999992,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-5368.1653871999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":8031.9141209999989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-18158.2261014},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-196.56161139999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-15691.038979000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.8979000029939925E-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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.3335364157111198E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.9952533492647435E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.5107879516289015E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.8828984918715239E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-5368.1520518358429},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":8031.894168466506},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-18158.180993520484},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-196.56112311015079},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-15690.999999999971},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45261,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45292},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45261},"61-GCSF",-3297.2699999999995,175103.23600000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-583.09377588000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":863.25895348000017},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3699.9313766800005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":122.57226520000002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3297.1939338800007},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.6066119998813519E-2},{"$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":-1.3451947933937813E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.9915346340634663E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.5357255208440244E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.8277368029298706E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-583.10722782793403},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":863.27886882634084},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-3700.0167339352088},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":122.57509293680295},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3297.2699999999991},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45261,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45292},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45261},"61-GRF",-10843.150000000003,468378.26799999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-3709.5558825599996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":5550.2824757999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-12547.85379972},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-135.82969771999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-10842.9569042},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.1930958000029932},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.6061284493464628E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":9.8841694601964125E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.22345729944190876},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.4189106695839319E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-3709.6219438444932},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":5550.3813174946017},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-12548.077257019442},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-135.83211663066956},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-10843.150000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45261,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45292},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45261},"62-GCSF",4156.9000000000005,766931.11300000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-7.6693111300000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":6626.2848163200006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2461.84887273},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4156.7666324600004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.13336754000010842},{"$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":-2.4606557195591959E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.21260065416991453},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.898704859785019E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-7.6695571955719561},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":6626.4974169741708},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2461.9278597785978},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4156.9000000000015},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45261,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45292},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45261},"62-GRF",-13075.22,2647177.2310000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-132.35886155},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":65994.128368830003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-79335.901613070004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":397.07658464999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-13077.055521140006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.8355211400066764},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.8578149190350973E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-9.2630651863089959},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":11.135742624696373},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.5734447571052913E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-132.34028340080965},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":65984.865303643688},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-79324.765870445306},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":397.0208502024289},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-13075.220000000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45261,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45292},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45261},"63-GCSF",-8553.3300000000017,454250.86400000012,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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":-1512.6553771200004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2239.4567595200006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-9598.3207563200031},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":317.9756048000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-8553.5437691200023},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.21376912000050652},{"$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":3.7804098226324308E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.5968229506239899E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.23988005871538517},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.9468074349630675E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1512.617573021774},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2239.4007912904945},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-9598.0808762612869},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":317.96765799256514},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-8553.3300000000017},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45261,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45292},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45261},"63-GRF",-35968.659999999945,1553712.4050000014,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-12305.402247600012},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":18411.491999250014},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-41623.95532995004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-450.57659745000041},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-35968.442175750039},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.21782424990669824},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$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},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-7.4521298456200868E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.11149967003863388},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.25207393758101276},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.7286839081184658E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-12305.476768898468},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":18411.603498920053},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-41624.207403887624},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-450.57932613390852},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-35968.659999999945},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0},"Revenues from SAP Report"]
[45292,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45323},45170,"60-GCSF",-0.86,27,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45292,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45323},45170,"60-GRF",-1.1300000000000001,21,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45292,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45323},45170,"61-GCSF",3.02,-1109.6379999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45292,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45323},45170,"61-GRF",20.930000000000039,-732.64500000000021,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45292,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45323},45170,"62-GCSF",0.39,-12,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45292,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45323},45170,"62-GRF",-2.4200000000000013,45,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45292,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45323},45170,"63-GCSF",3.52,-110.15,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45292,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45323},45170,"63-GRF",19.339999999999595,-360.26899999999927,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45292,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45323},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45292},"60-GCSF",-2942.9499999999989,156297.94699999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45292,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45323},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45292},"60-GRF",-9620.5799999999854,415554.26600000006,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45292,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45323},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45292},"62-GCSF",4581.619999999999,845280.12900000019,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45292,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45323},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45292},"62-GRF",-14546.660000000034,2945533.2389999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45292,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45323},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45292},"61-GCSF",-2353.6699999999983,124996.31800000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45292,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45323},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45292},"61-GRF",-8226.2400000000071,355346.21100000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45292,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45323},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45292},"63-GCSF",-7078.7400000000034,375938.92700000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45292,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45323},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45292},"63-GRF",-29403.440000000075,1270084.4239999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45323,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45352},45170,"60-GCSF",1.0000000000000037E-2,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45323,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45352},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45323},"60-GCSF",-2395.9500000000025,127241.70900000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45323,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45352},45170,"60-GRF",-9.9999999999999881E-2,2,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45323,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45352},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45323},"60-GRF",-6697.6900000000123,289306.82799999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45323,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45352},45170,"63-GCSF",-3.25,101.95899999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45323,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45352},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45323},"63-GCSF",-4400.7299999999959,233706.06699999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45323,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45352},45170,"63-GRF",530.60000000000082,-9895.5399999999972,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45323,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45352},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45323},"63-GRF",-18891.490000000016,816039.78199999954,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45323,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45352},45170,"62-GCSF",-3.0099999999999985,1114.4569999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45323,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45352},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45323},"62-GCSF",2825.2300000000009,521197.43000000034,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45323,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45352},45170,"62-GRF",-36.640000000000029,1267.6450000000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45323,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45352},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45323},"62-GRF",-7817.4700000000521,1582781.956,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45323,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45352},45170,"61-GCSF",-12.95,405,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45323,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45352},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45323},"61-GCSF",-1399.8899999999987,74343.464000000007,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45323,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45352},45170,"61-GRF",-16.98,317,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45323,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45352},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45323},"61-GRF",-4283.7499999999964,185041.277,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"60-GCSF",-593.00999999999954,31496.043000000005,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},45383,"60-GCSF",763.60000000000025,53354.32699999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"60-GRF",-0.31999999999999984,6,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"60-GRF",-1948.3699999999926,84149.494999999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},45383,"60-GRF",3409.1100000000083,140491.87,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"63-GCSF",-0.11,3.3580000000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"63-GCSF",-2249.660000000003,119456.85799999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},45383,"63-GCSF",1195.3299999999988,83551.20299999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},45170,"63-GRF",536.09,-9998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"63-GRF",-8963.2999999999574,387188.31900000025,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},45383,"63-GRF",7622.6399999998075,314210.04800000018,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"62-GCSF",-1.0000000000000004E-2,5,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"62-GCSF",1252.7699999999952,231080.96899999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},45383,"62-GCSF",709.7499999999925,67583.702999999994,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"62-GRF",-1.6600000000000161,57,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"62-GRF",-4089.0699999999811,831379.36600000004,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},45383,"62-GRF",8817.8900000000231,297575.43800000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"61-GCSF",0,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"61-GCSF",-427.53000000000014,22699.255000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},45383,"61-GCSF",394.72999999999979,27589.652000000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"61-GRF",0.79999999999999993,-15,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"61-GRF",-1262.5100000000011,54545.527999999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45352,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45383},45383,"61-GRF",2067.2799999999907,85175.280999999988,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},45352,"60-GCSF",-76.560000000000016,4067,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"60-GCSF",471.28999999999985,32949.312999999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"60-GRF",-0.59000000000000008,11,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},45352,"60-GRF",-77.339999999999947,3342,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"60-GRF",1978.7000000000012,81516.600999999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"63-GCSF",-2.7755575615628914E-17,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},45352,"63-GCSF",-244.95000000000002,13007.432999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"63-GCSF",952.98999999999978,66627.494999999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},45170,"63-GRF",534.32999999999993,-9965.1640000000007,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},45352,"63-GRF",-177.29,7658.2540000000045,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"63-GRF",5648.8900000000049,232793.02100000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"62-GCSF",0.39,-143,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},45352,"62-GCSF",69.290000000000106,12779.822,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"62-GCSF",1491.4299999999891,141775.459,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},45170,"62-GRF",-2.8800000000000008,99,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},45352,"62-GRF",-90.93000000000022,18522.898000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"62-GRF",15613.589999999884,528751.62700000009,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},45352,"61-GCSF",-91.86999999999999,4879,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"61-GCSF",301.49999999999983,21081.472999999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},45170,"61-GRF",-0.79999999999999993,15,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},45352,"61-GRF",-57.279999999999944,2476,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45383,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45413},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"61-GRF",1358.2100000000016,55954.678,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},45352,"60-GCSF",-0.25999999999999956,14,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"60-GCSF",260.54999999999984,18224.005000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"60-GRF",-1.3877787807814457E-17,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},45352,"60-GRF",-0.6000000000000012,26,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"60-GRF",830.99000000000626,34248.657999999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"63-GCSF",0,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},45352,"63-GCSF",-1.9900000000000002,105.43700000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"63-GCSF",571.79999999999995,39972.913999999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},45170,"63-GRF",-0.11,2,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},45352,"63-GRF",-23.359999999999982,1007.4950000000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"63-GRF",2821.0200000000118,116277.98199999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"62-GCSF",0,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},45352,"62-GCSF",-5.589999999999999,-1030,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"62-GCSF",897.38999999999692,85343.713000000018,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},45170,"62-GRF",-3.6500000000000004,126,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},45352,"62-GRF",-5.3900000000000263,1106.351999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"62-GRF",8732.6700000002857,295514.04400000005,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"61-GCSF",0,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},45352,"61-GCSF",-46.749999999999986,2483,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"61-GCSF",199.19999999999993,13925.224,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"61-GRF",0,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},45352,"61-GRF",3.6499999999999995,-157,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45413,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45444},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"61-GRF",735.11000000000229,30282.093000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},45352,"60-GCSF",-5.93,315,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"60-GCSF",229.02999999999994,16011.286000000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},45352,"60-GRF",3.5799999999999885,-155,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"60-GRF",667.5600000000012,27520.3,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},45170,"63-GCSF",-0.22,7,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},45352,"63-GCSF",-5.4899999999999665,291,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"63-GCSF",413.9499999999997,28943.97199999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"63-GRF",0,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},45352,"63-GRF",-1.8199999999999656,78.703999999999496,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"63-GRF",2059.06000000002,84856.824999999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"62-GCSF",0,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},45352,"62-GCSF",-1.8500000000000054,-338,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"62-GCSF",699.55999999999551,66555.409999999989,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},45170,"62-GRF",-0.43999999999999984,15,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},45352,"62-GRF",14.069999999999981,-2848,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"62-GRF",6318.5500000002203,213368.02799999993,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},45352,"61-GCSF",17.28,-917,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},{"$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}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"61-GCSF",119.30000000000001,8342.4340000000011,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},45170,"61-GCSF",0.10999999999999999,-2,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},45352,"61-GRF",-0.13000000000000167,6,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],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},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[45444,{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthFlow]],1)","v":45474},{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"61-GRF",561.03000000000088,23120.300999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},{"$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}]

{"sheet":"MeterReadSch2","index":18,"n_rows":201,"n_cols":6,"rows_kept":201,"cut":false,"hidden":false,"merged":[]}
["MonthFlow","MonthBill","Cycle","ReadDate","Preparer's Notes","Reviewer's Notes"]
[45139,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45170},3,45141,"Not used."]
[45139,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45170},4,45142,"Not used."]
[45139,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45170},5,45145,"Not used."]
[45139,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45170},6,45146,"Not used."]
[45139,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45170},7,45147,"Not used."]
[45139,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45170},11,45153,"Not used."]
[45139,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45170},12,45154,"Not used."]
[45139,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45170},13,45155,"Not used."]
[45139,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45170},15,45159,"Not used."]
[45139,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45170},16,45160,"Not used."]
[45139,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45170},18,45162,"Not used."]
[45139,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45170},20,45167,"Not used."]
[45139,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45170},21,45169,"Not used."]
[45170,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45200},3,45175,"New SAP cycle schedules."]
[45170,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45200},4,45176,"New SAP cycle schedules."]
[45170,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45200},5,45177,"New SAP cycle schedules."]
[45170,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45200},6,45180,"New SAP cycle schedules."]
[45170,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45200},7,45181,"New SAP cycle schedules."]
[45170,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45200},11,45187,"New SAP cycle schedules."]
[45170,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45200},12,45188,"New SAP cycle schedules."]
[45170,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45200},13,45189,"New SAP cycle schedules."]
[45170,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45200},15,45191,"New SAP cycle schedules."]
[45170,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45200},16,45194,"New SAP cycle schedules."]
[45170,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45200},18,45196,"New SAP cycle schedules."]
[45170,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45200},20,45198,"New SAP cycle schedules."]
[45170,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45200},21,45199,"New SAP cycle schedules."]
[45200,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45231},3,45203,"New SAP cycle schedules."]
[45200,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45231},4,45204,"New SAP cycle schedules."]
[45200,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45231},5,45205,"New SAP cycle schedules."]
[45200,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45231},6,45209,"New SAP cycle schedules."]
[45200,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45231},7,45210,"New SAP cycle schedules."]
[45200,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45231},11,45216,"New SAP cycle schedules."]
[45200,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45231},12,45217,"New SAP cycle schedules."]
[45200,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45231},13,45218,"New SAP cycle schedules."]
[45200,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45231},15,45222,"New SAP cycle schedules."]
[45200,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45231},16,45223,"New SAP cycle schedules."]
[45200,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45231},18,45225,"New SAP cycle schedules."]
[45200,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45231},20,45229,"New SAP cycle schedules."]
[45200,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45231},21,45230,"New SAP cycle schedules."]
[45231,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45261},3,45233,"New SAP cycle schedules."]
[45231,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45261},4,45236,"New SAP cycle schedules."]
[45231,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45261},5,45237,"New SAP cycle schedules."]
[45231,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45261},6,45238,"New SAP cycle schedules."]
[45231,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45261},7,45239,"New SAP cycle schedules."]
[45231,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45261},11,45246,"New SAP cycle schedules."]
[45231,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45261},12,45247,"New SAP cycle schedules."]
[45231,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45261},13,45250,"New SAP cycle schedules."]
[45231,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45261},15,45252,"New SAP cycle schedules."]
[45231,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45261},16,45257,"New SAP cycle schedules."]
[45231,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45261},18,45258,"New SAP cycle schedules."]
[45231,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45261},20,45259,"New SAP cycle schedules."]
[45231,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45261},21,45260,"New SAP cycle schedules."]
[45261,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45292},3,45265,"New SAP cycle schedules."]
[45261,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45292},4,45266,"New SAP cycle schedules."]
[45261,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45292},5,45267,"New SAP cycle schedules."]
[45261,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45292},6,45268,"New SAP cycle schedules."]
[45261,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45292},7,45271,"New SAP cycle schedules."]
[45261,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45292},11,45275,"New SAP cycle schedules."]
[45261,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45292},12,45278,"New SAP cycle schedules."]
[45261,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45292},13,45279,"New SAP cycle schedules."]
[45261,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45292},15,45281,"New SAP cycle schedules."]
[45261,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45292},16,45282,"New SAP cycle schedules."]
[45261,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45292},18,45288,"New SAP cycle schedules."]
[45261,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45292},20,45289,"New SAP cycle schedules."]
[45261,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45292},21,45291,"New SAP cycle schedules."]
[45292,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45323},6,45295,"New SAP cycle schedules."]
[45292,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45323},7,45296,"New SAP cycle schedules."]
[45292,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45323},11,45302,"New SAP cycle schedules."]
[45292,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45323},12,45303,"New SAP cycle schedules."]
[45292,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45323},13,45307,"New SAP cycle schedules."]
[45292,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45323},15,45309,"New SAP cycle schedules."]
[45292,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45323},16,45310,"New SAP cycle schedules."]
[45292,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45323},20,45316,"New SAP cycle schedules."]
[45292,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45323},21,45317,"New SAP cycle schedules."]
[45323,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45352},6,45327,"New SAP cycle schedules."]
[45323,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45352},7,45328,"New SAP cycle schedules."]
[45323,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45352},11,45334,"New SAP cycle schedules."]
[45323,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45352},12,45335,"New SAP cycle schedules."]
[45323,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45352},13,45336,"New SAP cycle schedules."]
[45323,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45352},15,45338,"New SAP cycle schedules."]
[45323,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45352},16,45342,"New SAP cycle schedules."]
[45323,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45352},20,45348,"New SAP cycle schedules."]
[45323,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45352},21,45348,"New SAP cycle schedules."]
[45352,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45383},6,45356,"New SAP cycle schedules."]
[45352,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45383},7,45357,"New SAP cycle schedules."]
[45352,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45383},11,45363,"New SAP cycle schedules."]
[45352,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45383},12,45364,"New SAP cycle schedules."]
[45352,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45383},13,45365,"New SAP cycle schedules."]
[45352,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45383},15,45369,"New SAP cycle schedules."]
[45352,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45383},16,45370,"New SAP cycle schedules."]
[45352,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45383},20,45376,"New SAP cycle schedules."]
[45352,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45383},21,45376,"New SAP cycle schedules."]
[45383,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45413},6,45385,"New SAP cycle schedules."]
[45383,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45413},7,45386,"New SAP cycle schedules."]
[45383,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45413},8,45387,"New SAP cycle schedules."]
[45383,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45413},9,45390,"New SAP cycle schedules."]
[45383,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45413},10,45391,"New SAP cycle schedules."]
[45383,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45413},11,45392,"New SAP cycle schedules."]
[45383,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45413},12,45393,"New SAP cycle schedules."]
[45383,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45413},13,45394,"New SAP cycle schedules."]
[45383,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45413},15,45399,"New SAP cycle schedules."]
[45383,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45413},16,45400,"New SAP cycle schedules."]
[45383,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45413},20,45406,"New SAP cycle schedules."]
[45383,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45413},21,45407,"New SAP cycle schedules."]
[45413,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45444},6,45415,"New SAP cycle schedules."]
[45413,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45444},7,45418,"New SAP cycle schedules."]
[45413,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45444},8,45419,"New SAP cycle schedules."]
[45413,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45444},9,45420,"New SAP cycle schedules."]
[45413,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45444},10,45421,"New SAP cycle schedules."]
[45413,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45444},11,45422,"New SAP cycle schedules."]
[45413,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45444},12,45425,"New SAP cycle schedules."]
[45413,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45444},13,45426,"New SAP cycle schedules."]
[45413,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45444},15,45428,"New SAP cycle schedules."]
[45413,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45444},16,45429,"New SAP cycle schedules."]
[45413,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45444},20,45435,"New SAP cycle schedules."]
[45413,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45444},21,45440,"New SAP cycle schedules."]
[45444,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45474},6,45448,"New SAP cycle schedules."]
[45444,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45474},7,45449,"New SAP cycle schedules."]
[45444,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45474},8,45450,"New SAP cycle schedules."]
[45444,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45474},9,45453,"New SAP cycle schedules."]
[45444,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45474},10,45454,"New SAP cycle schedules."]
[45444,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45474},11,45455,"New SAP cycle schedules."]
[45444,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45474},12,45456,"New SAP cycle schedules."]
[45444,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45474},13,45457,"New SAP cycle schedules."]
[45444,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45474},15,45461,"New SAP cycle schedules."]
[45444,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45474},16,45462,"New SAP cycle schedules."]
[45444,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45474},20,45468,"New SAP cycle schedules."]
[45444,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45474},21,45468,"New SAP cycle schedules."]
[45474,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45505},6,45476,"New SAP cycle schedules."]
[45474,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45505},7,45478,"New SAP cycle schedules."]
[45474,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45505},8,45481,"New SAP cycle schedules."]
[45474,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45505},9,45482,"New SAP cycle schedules."]
[45474,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45505},10,45483,"New SAP cycle schedules."]
[45474,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45505},11,45484,"New SAP cycle schedules."]
[45474,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45505},12,45485,"New SAP cycle schedules."]
[45474,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45505},13,45488,"New SAP cycle schedules."]
[45474,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45505},15,45490,"New SAP cycle schedules."]
[45474,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45505},16,45491,"New SAP cycle schedules."]
[45474,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45505},20,45497,"New SAP cycle schedules."]
[45474,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45505},21,45499,"New SAP cycle schedules."]
[45505,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45536},6,45509,"New SAP cycle schedules."]
[45505,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45536},7,45510,"New SAP cycle schedules."]
[45505,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45536},8,45511,"New SAP cycle schedules."]
[45505,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45536},9,45512,"New SAP cycle schedules."]
[45505,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45536},10,45513,"New SAP cycle schedules."]
[45505,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45536},11,45516,"New SAP cycle schedules."]
[45505,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45536},12,45517,"New SAP cycle schedules."]
[45505,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45536},13,45518,"New SAP cycle schedules."]
[45505,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45536},15,45520,"New SAP cycle schedules."]
[45505,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45536},16,45523,"New SAP cycle schedules."]
[45505,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45536},20,45527,"New SAP cycle schedules."]
[45505,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45536},21,45531,"New SAP cycle schedules."]
[45536,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45566},6,45540,"New SAP cycle schedules."]
[45536,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45566},7,45541,"New SAP cycle schedules."]
[45536,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45566},8,45544,"New SAP cycle schedules."]
[45536,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45566},9,45545,"New SAP cycle schedules."]
[45536,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45566},10,45546,"New SAP cycle schedules."]
[45536,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45566},11,45547,"New SAP cycle schedules."]
[45536,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45566},12,45548,"New SAP cycle schedules."]
[45536,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45566},13,45551,"New SAP cycle schedules."]
[45536,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45566},15,45553,"New SAP cycle schedules."]
[45536,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45566},16,45554,"New SAP cycle schedules."]
[45536,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45566},20,45560,"New SAP cycle schedules."]
[45536,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45566},21,45560,"New SAP cycle schedules."]
[45566,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45597},6,45568,"New SAP cycle schedules."]
[45566,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45597},7,45569]
[45566,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45597},8,45572]
[45566,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45597},9,45573]
[45566,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45597},10,45574]
[45566,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45597},11,45575]
[45566,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45597},12,45576]
[45566,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45597},13,45580]
[45566,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45597},15,45582]
[45566,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45597},16,45583]
[45566,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45597},20,45589]
[45566,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45597},21,45593]
[45597,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45627},6,45601]
[45597,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45627},7,45602]
[45597,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45627},8,45603]
[45597,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45627},9,45604]
[45597,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45627},10,45608]
[45597,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45627},11,45609]
[45597,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45627},12,45610]
[45597,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45627},13,45611]
[45597,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45627},15,45615]
[45597,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45627},16,45616]
[45597,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45627},20,45618]
[45597,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45627},21,45618]
[45627,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45658},6,45630]
[45627,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45658},7,45631]
[45627,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45658},8,45632]
[45627,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45658},9,45635]
[45627,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45658},10,45636]
[45627,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45658},11,45637]
[45627,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45658},12,45638]
[45627,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45658},13,45639]
[45627,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45658},15,45643]
[45627,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45658},16,45644]
[45627,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45658},20,45646]
[45627,{"$f":"EDATE(MeterReadSch2[[#This Row],[MonthFlow]],1)","v":45658},21,45646]

{"sheet":"MeterReadSch","index":19,"n_rows":39,"n_cols":8,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["MonthFlow","MonthBill","Cycle","NEMO","SEMO","WEMO","Preparer's Notes","Reviewer's Notes"]
[44013,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44044},"All",44043,44041,44038,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44044,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44075},"All",44074,44072,44069,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44075,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44105},"All",44104,44101,44099,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44105,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44136},"All",44135,44130,44130,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44136,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44166},"All",44165,44159,44160,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44166,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44197},"All",44196,44193,44191,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44197,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44228},"All",44227,44223,44222,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44228,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44256},"All",44255,44253,44250,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44256,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44287},"All",44286,44284,44281,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44287,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44317},"All",44316,44314,44311,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44317,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44348},"All",44346,44342,44342,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44348,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44378},"All",44377,44374,44372,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44378,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44409},"All",44408,44405,44403,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44409,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44440},"All",44439,44435,44434,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44440,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44470},"All",44469,44467,44464,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44470,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44501},"All",44500,44496,44495,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44501,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44531},"All",44530,44529,44524,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44531,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44562},"All",44560,44558,44556,"From Billing (also from JE REV.402)","Meter read dates are end dates for the month of flow"]
[44562,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44593},"All",44592,44586,44586,"From Billing"]
[44593,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44621},"All",44620,44617,44615,"From Billing"]
[44621,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44652},"All",44651,44648,44646,"From Billing"]
[44652,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44682},"All",44680,44677,44677,"From Billing"]
[44682,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44713},"All",44712,44706,44707,"From Billing"]
[44713,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44743},"All",44742,44738,44737,"From Billing"]
[44743,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44774},"All",44773,44768,44768,"From Billing"]
[44774,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44805},"All",44804,44800,44799,"From Billing"]
[44805,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44835},"All",44834,44830,44829,"From Billing"]
[44835,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44866},"All",44865,44860,44860,"From Billing"]
[44866,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44896},"All",44895,44888,44888,"From Billing"]
[44896,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44927},"All",44925,44916,44921,"From Billing"]
[44927,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44958},"All",44955,44950,44949,"From Billing"]
[44958,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":44986},"All",44985,44983,44979,"From Billing"]
[44986,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":45017},"All",45016,45014,45010,"From Billing"]
[45017,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":45047},"All",45046,45043,45040,"From Billing"]
[45047,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":45078},"All",45077,45076,45071,"From Billing"]
[45078,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":45108},"All",45107,45105,45101,"From Billing"]
[45108,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":45139},"All",45138,45136,45132,"From Billing"]
[45139,{"$f":"EDATE(MeterReadSch[[#This Row],[MonthFlow]],1)","v":45170},"All",45169,45167,45163,"From Billing"]

{"sheet":"CustEstVol","index":20,"n_rows":289,"n_cols":9,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
["MonthFlow","RateSched","Region","CustClass","CustCount","UsePerCust","NormVol","Preparer's Notes","Reviewer's Notes"]
[44197,"63-GRF","NEMO","Res",16133.5,155.97304834753703,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2516391},"Incl. 60-GRF Kirksville"]
[44228,"63-GRF","NEMO","Res",16122.5,132.44858938434794,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2135402},"Incl. 60-GRF Kirksville"]
[44256,"63-GRF","NEMO","Res",16111.5,99.776060000924161,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1607542},"Incl. 60-GRF Kirksville"]
[44287,"63-GRF","NEMO","Res",16009.5,69.806960684754756,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1117575},"Incl. 60-GRF Kirksville"]
[44317,"63-GRF","NEMO","Res",15839,32.355106661544902,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":512473},"Incl. 60-GRF Kirksville"]
[44348,"63-GRF","NEMO","Res",15421,12.085795560709176,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":186375},"Incl. 60-GRF Kirksville"]
[44378,"63-GRF","NEMO","Res",15196,10.085103223055476,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":153253},"Incl. 60-GRF Kirksville"]
[44409,"63-GRF","NEMO","Res",15151,9.1592184597761364,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":138771},"Incl. 60-GRF Kirksville"]
[44440,"63-GRF","NEMO","Res",15132,12.953252738456634,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":196009},"Incl. 60-GRF Kirksville"]
[44470,"63-GRF","NEMO","Res",15171.5,19.887491766605791,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":301723},"Incl. 60-GRF Kirksville"]
[44501,"63-GRF","NEMO","Res",15566.5,58.170040765973852,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":905504},"Incl. 60-GRF Kirksville"]
[44531,"63-GRF","NEMO","Res",15929,82.475388188949665,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1313750},"Incl. 60-GRF Kirksville"]
[44562,"63-GRF","NEMO","Res",16133.5,155.97304834753703,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2516391},"Incl. 60-GRF Kirksville"]
[44593,"63-GRF","NEMO","Res",16122.5,132.44858938434794,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2135402},"Incl. 60-GRF Kirksville"]
[44621,"63-GRF","NEMO","Res",16111.5,99.776060000924161,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1607542},"Incl. 60-GRF Kirksville"]
[44652,"63-GRF","NEMO","Res",16009.5,69.806960684754756,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1117575},"Incl. 60-GRF Kirksville"]
[44682,"63-GRF","NEMO","Res",15839,32.355106661544902,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":512473},"Incl. 60-GRF Kirksville"]
[44713,"63-GRF","NEMO","Res",15421,12.085795560709176,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":186375},"Incl. 60-GRF Kirksville"]
[44743,"63-GRF","NEMO","Res",15196,10.085103223055476,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":153253},"Incl. 60-GRF Kirksville"]
[44774,"63-GRF","NEMO","Res",15151,9.1592184597761364,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":138771},"Incl. 60-GRF Kirksville"]
[44805,"63-GRF","NEMO","Res",15132,12.953252738456634,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":196009},"Incl. 60-GRF Kirksville"]
[44835,"63-GRF","NEMO","Res",15171.5,19.887491766605791,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":301723},"Incl. 60-GRF Kirksville"]
[44866,"63-GRF","NEMO","Res",15566.5,58.170040765973852,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":905504},"Incl. 60-GRF Kirksville"]
[44896,"63-GRF","NEMO","Res",15929,82.475388188949665,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1313750},"Incl. 60-GRF Kirksville"]
[44197,"63-GCSF","NEMO","SGS",2448,347.41656960264169,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":850476},"Incl. 60-GCSF Kirksville"]
[44228,"63-GCSF","NEMO","SGS",2451.5,285.4439731286015,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":699766},"Incl. 60-GCSF Kirksville"]
[44256,"63-GCSF","NEMO","SGS",2445,210.29142733301734,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":514163},"Incl. 60-GCSF Kirksville"]
[44287,"63-GCSF","NEMO","SGS",2434.5,142.80527946515238,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":347659},"Incl. 60-GCSF Kirksville"]
[44317,"63-GCSF","NEMO","SGS",2419.5,62.86359981403367,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":152098},"Incl. 60-GCSF Kirksville"]
[44348,"63-GCSF","NEMO","SGS",2393.5,30.084836641693119,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":72008},"Incl. 60-GCSF Kirksville"]
[44378,"63-GCSF","NEMO","SGS",2365.5,28.363711901774998,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":67094},"Incl. 60-GCSF Kirksville"]
[44409,"63-GCSF","NEMO","SGS",2367.5,26.53984322079344,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":62833},"Incl. 60-GCSF Kirksville"]
[44440,"63-GCSF","NEMO","SGS",2366,35.918243885474915,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":84983},"Incl. 60-GCSF Kirksville"]
[44470,"63-GCSF","NEMO","SGS",2360,49.80635960618153,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":117543},"Incl. 60-GCSF Kirksville"]
[44501,"63-GCSF","NEMO","SGS",2414.5,118.60648404295326,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":286375},"Incl. 60-GCSF Kirksville"]
[44531,"63-GCSF","NEMO","SGS",2456.5,177.77838006237684,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":436713},"Incl. 60-GCSF Kirksville"]
[44562,"63-GCSF","NEMO","SGS",2448,347.41656960264169,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":850476},"Incl. 60-GCSF Kirksville"]
[44593,"63-GCSF","NEMO","SGS",2451.5,285.4439731286015,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":699766},"Incl. 60-GCSF Kirksville"]
[44621,"63-GCSF","NEMO","SGS",2445,210.29142733301734,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":514163},"Incl. 60-GCSF Kirksville"]
[44652,"63-GCSF","NEMO","SGS",2423.5,142.80527946515238,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":346089},"Incl. 60-GCSF Kirksville"]
[44682,"63-GCSF","NEMO","SGS",2408.5,62.86359981403367,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":151407},"Incl. 60-GCSF Kirksville"]
[44713,"63-GCSF","NEMO","SGS",2382.5,30.084836641693119,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":71677},"Incl. 60-GCSF Kirksville"]
[44743,"63-GCSF","NEMO","SGS",2354.5,28.363711901774998,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":66782},"Incl. 60-GCSF Kirksville"]
[44774,"63-GCSF","NEMO","SGS",2356.5,26.53984322079344,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":62541},"Incl. 60-GCSF Kirksville"]
[44805,"63-GCSF","NEMO","SGS",2355,35.918243885474915,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":84587},"Incl. 60-GCSF Kirksville"]
[44835,"63-GCSF","NEMO","SGS",2349,49.80635960618153,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":116995},"Incl. 60-GCSF Kirksville"]
[44866,"63-GCSF","NEMO","SGS",2403.5,118.60648404295326,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":285071},"Incl. 60-GCSF Kirksville"]
[44896,"63-GCSF","NEMO","SGS",2445.5,177.77838006237684,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":434757},"Incl. 60-GCSF Kirksville"]
[44927,"63-GCSF","NEMO","SGS",2437,347.41656960264169,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":846654},"Incl. 60-GCSF Kirksville"]
[44958,"63-GCSF","NEMO","SGS",2440.5,285.4439731286015,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":696626},"Incl. 60-GCSF Kirksville"]
[44986,"63-GCSF","NEMO","SGS",2434,210.29142733301734,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":511849},"Incl. 60-GCSF Kirksville"]
[45017,"63-GCSF","NEMO","SGS",2423.5,142.80527946515238,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":346089},"Incl. 60-GCSF Kirksville"]
[45047,"63-GCSF","NEMO","SGS",2408.5,62.86359981403367,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":151407},"Incl. 60-GCSF Kirksville"]
[45078,"63-GCSF","NEMO","SGS",2382.5,30.084836641693119,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":71677},"Incl. 60-GCSF Kirksville"]
[45108,"63-GCSF","NEMO","SGS",2354.5,28.363711901774998,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":66782},"Incl. 60-GCSF Kirksville"]
[45139,"63-GCSF","NEMO","SGS",2356.5,26.53984322079344,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":62541},"Incl. 60-GCSF Kirksville"]
[45170,"63-GCSF","NEMO","SGS",2355,35.918243885474915,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":84587},"Incl. 60-GCSF Kirksville"]
[45200,"63-GCSF","NEMO","SGS",2349,49.80635960618153,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":116995},"Incl. 60-GCSF Kirksville"]
[45231,"63-GCSF","NEMO","SGS",2403.5,118.60648404295326,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":285071},"Incl. 60-GCSF Kirksville"]
[45261,"63-GCSF","NEMO","SGS",2445.5,177.77838006237684,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":434757},"Incl. 60-GCSF Kirksville"]
[44927,"63-GRF","NEMO","Res",16133.5,155.97304834753703,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2516391},"Incl. 60-GRF Kirksville"]
[44958,"63-GRF","NEMO","Res",16122.5,132.44858938434794,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2135402},"Incl. 60-GRF Kirksville"]
[44986,"63-GRF","NEMO","Res",16111.5,99.776060000924161,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1607542},"Incl. 60-GRF Kirksville"]
[45017,"63-GRF","NEMO","Res",16009.5,69.806960684754756,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1117575},"Incl. 60-GRF Kirksville"]
[45047,"63-GRF","NEMO","Res",15839,32.355106661544902,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":512473},"Incl. 60-GRF Kirksville"]
[45078,"63-GRF","NEMO","Res",15421,12.085795560709176,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":186375},"Incl. 60-GRF Kirksville"]
[45108,"63-GRF","NEMO","Res",15196,10.085103223055476,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":153253},"Incl. 60-GRF Kirksville"]
[45139,"63-GRF","NEMO","Res",15151,9.1592184597761364,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":138771},"Incl. 60-GRF Kirksville"]
[45170,"63-GRF","NEMO","Res",15132,12.953252738456634,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":196009},"Incl. 60-GRF Kirksville"]
[45200,"63-GRF","NEMO","Res",15171.5,19.887491766605791,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":301723},"Incl. 60-GRF Kirksville"]
[45231,"63-GRF","NEMO","Res",15566.5,58.170040765973852,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":905504},"Incl. 60-GRF Kirksville"]
[45261,"63-GRF","NEMO","Res",15929,82.475388188949665,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1313750},"Incl. 60-GRF Kirksville"]
[45292,"63-GCSF","NEMO","SGS",2437,347.41656960264169,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":846654},"Incl. 60-GCSF Kirksville"]
[45323,"63-GCSF","NEMO","SGS",2440.5,285.4439731286015,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":696626},"Incl. 60-GCSF Kirksville"]
[45352,"63-GCSF","NEMO","SGS",2434,210.29142733301734,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":511849},"Incl. 60-GCSF Kirksville"]
[45383,"63-GCSF","NEMO","SGS",2423.5,142.80527946515238,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":346089},"Incl. 60-GCSF Kirksville"]
[45413,"63-GCSF","NEMO","SGS",2408.5,62.86359981403367,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":151407},"Incl. 60-GCSF Kirksville"]
[45444,"63-GCSF","NEMO","SGS",2382.5,30.084836641693119,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":71677},"Incl. 60-GCSF Kirksville"]
[45474,"63-GCSF","NEMO","SGS",2354.5,28.363711901774998,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":66782},"Incl. 60-GCSF Kirksville"]
[45505,"63-GCSF","NEMO","SGS",2356.5,26.53984322079344,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":62541},"Incl. 60-GCSF Kirksville"]
[45536,"63-GCSF","NEMO","SGS",2355,35.918243885474915,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":84587},"Incl. 60-GCSF Kirksville"]
[45566,"63-GCSF","NEMO","SGS",2349,49.80635960618153,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":116995},"Incl. 60-GCSF Kirksville"]
[45597,"63-GCSF","NEMO","SGS",2403.5,118.60648404295326,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":285071},"Incl. 60-GCSF Kirksville"]
[45627,"63-GCSF","NEMO","SGS",2445.5,177.77838006237684,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":434757},"Incl. 60-GCSF Kirksville"]
[45292,"63-GRF","NEMO","Res",16133.5,155.97304834753703,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2516391},"Incl. 60-GRF Kirksville"]
[45323,"63-GRF","NEMO","Res",16122.5,132.44858938434794,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2135402},"Incl. 60-GRF Kirksville"]
[45352,"63-GRF","NEMO","Res",16111.5,99.776060000924161,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1607542},"Incl. 60-GRF Kirksville"]
[45383,"63-GRF","NEMO","Res",16009.5,69.806960684754756,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1117575},"Incl. 60-GRF Kirksville"]
[45413,"63-GRF","NEMO","Res",15839,32.355106661544902,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":512473},"Incl. 60-GRF Kirksville"]
[45444,"63-GRF","NEMO","Res",15421,12.085795560709176,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":186375},"Incl. 60-GRF Kirksville"]
[45474,"63-GRF","NEMO","Res",15196,10.085103223055476,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":153253},"Incl. 60-GRF Kirksville"]
[45505,"63-GRF","NEMO","Res",15151,9.1592184597761364,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":138771},"Incl. 60-GRF Kirksville"]
[45536,"63-GRF","NEMO","Res",15132,12.953252738456634,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":196009},"Incl. 60-GRF Kirksville"]
[45566,"63-GRF","NEMO","Res",15171.5,19.887491766605791,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":301723},"Incl. 60-GRF Kirksville"]
[45597,"63-GRF","NEMO","Res",15566.5,58.170040765973852,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":905504},"Incl. 60-GRF Kirksville"]
[45627,"63-GRF","NEMO","Res",15929,82.475388188949665,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1313750},"Incl. 60-GRF Kirksville"]
[44197,"61-GRF","WEMO","Res",3337.5,146.07970534627208,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":487541}]
[44228,"61-GRF","WEMO","Res",3337,123.07577892458774,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":410704}]
[44256,"61-GRF","WEMO","Res",3342,97.327798032602601,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":325270}]
[44287,"61-GRF","WEMO","Res",3327,58.856915890609116,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":195817}]
[44317,"61-GRF","WEMO","Res",3295.5,31.828622799896465,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":104891}]
[44348,"61-GRF","WEMO","Res",3249.5,11.156511148638026,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":36253}]
[44378,"61-GRF","WEMO","Res",3236,9.4999070442247078,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":30742}]
[44409,"61-GRF","WEMO","Res",3204,7.7180922700072614,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":24729}]
[44440,"61-GRF","WEMO","Res",3185,11.282756463009656,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":35936}]
[44470,"61-GRF","WEMO","Res",3185.5,16.40830337642387,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":52269}]
[44501,"61-GRF","WEMO","Res",3234,54.210861330981182,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":175318}]
[44531,"61-GRF","WEMO","Res",3287.5,76.574334393103967,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":251738}]
[44562,"61-GRF","WEMO","Res",3337.5,146.07970534627208,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":487541}]
[44593,"61-GRF","WEMO","Res",3337,123.07577892458774,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":410704}]
[44621,"61-GRF","WEMO","Res",3342,97.327798032602601,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":325270}]
[44652,"61-GRF","WEMO","Res",3327,58.856915890609116,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":195817}]
[44682,"61-GRF","WEMO","Res",3295.5,31.828622799896465,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":104891}]
[44713,"61-GRF","WEMO","Res",3249.5,11.156511148638026,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":36253}]
[44743,"61-GRF","WEMO","Res",3236,9.4999070442247078,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":30742}]
[44774,"61-GRF","WEMO","Res",3204,7.7180922700072614,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":24729}]
[44805,"61-GRF","WEMO","Res",3185,11.282756463009656,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":35936}]
[44835,"61-GRF","WEMO","Res",3185.5,16.40830337642387,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":52269}]
[44866,"61-GRF","WEMO","Res",3234,54.210861330981182,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":175318}]
[44896,"61-GRF","WEMO","Res",3287.5,76.574334393103967,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":251738}]
[44197,"61-GCSF","WEMO","SGS",571,306.04811426705947,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":174753}]
[44228,"61-GCSF","WEMO","SGS",571.5,265.2444530099624,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":151587}]
[44256,"61-GCSF","WEMO","SGS",572.5,200.48834025794966,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":114780}]
[44287,"61-GCSF","WEMO","SGS",570.5,111.09485427515115,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":63380}]
[44317,"61-GCSF","WEMO","SGS",570,54.394657386657343,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":31005}]
[44348,"61-GCSF","WEMO","SGS",564.5,23.796071491713761,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":13433}]
[44378,"61-GCSF","WEMO","SGS",561,21.991484240400087,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":12337}]
[44409,"61-GCSF","WEMO","SGS",559.5,18.660052113556979,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":10440}]
[44440,"61-GCSF","WEMO","SGS",557,25.769442383939051,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":14354}]
[44470,"61-GCSF","WEMO","SGS",555,33.561803233947998,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":18627}]
[44501,"61-GCSF","WEMO","SGS",559,96.727734326113804,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":54071}]
[44531,"61-GCSF","WEMO","SGS",566,153.12374557478142,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":86668}]
[44562,"61-GCSF","WEMO","SGS",571,306.04811426705947,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":174753}]
[44593,"61-GCSF","WEMO","SGS",571.5,265.2444530099624,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":151587}]
[44621,"61-GCSF","WEMO","SGS",572.5,200.48834025794966,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":114780}]
[44652,"61-GCSF","WEMO","SGS",570.5,111.09485427515115,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":63380}]
[44682,"61-GCSF","WEMO","SGS",570,54.394657386657343,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":31005}]
[44713,"61-GCSF","WEMO","SGS",564.5,23.796071491713761,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":13433}]
[44743,"61-GCSF","WEMO","SGS",561,21.991484240400087,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":12337}]
[44774,"61-GCSF","WEMO","SGS",559.5,18.660052113556979,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":10440}]
[44805,"61-GCSF","WEMO","SGS",557,25.769442383939051,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":14354}]
[44835,"61-GCSF","WEMO","SGS",555,33.561803233947998,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":18627}]
[44866,"61-GCSF","WEMO","SGS",559,96.727734326113804,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":54071}]
[44896,"61-GCSF","WEMO","SGS",566,153.12374557478142,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":86668}]
[44927,"61-GCSF","WEMO","SGS",571,306.04811426705947,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":174753}]
[44958,"61-GCSF","WEMO","SGS",571.5,265.2444530099624,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":151587}]
[44986,"61-GCSF","WEMO","SGS",572.5,200.48834025794966,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":114780}]
[45017,"61-GCSF","WEMO","SGS",570.5,111.09485427515115,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":63380}]
[45047,"61-GCSF","WEMO","SGS",570,54.394657386657343,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":31005}]
[45078,"61-GCSF","WEMO","SGS",564.5,23.796071491713761,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":13433}]
[45108,"61-GCSF","WEMO","SGS",561,21.991484240400087,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":12337}]
[45139,"61-GCSF","WEMO","SGS",559.5,18.660052113556979,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":10440}]
[45170,"61-GCSF","WEMO","SGS",557,25.769442383939051,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":14354}]
[45200,"61-GCSF","WEMO","SGS",555,33.561803233947998,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":18627}]
[45231,"61-GCSF","WEMO","SGS",559,96.727734326113804,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":54071}]
[45261,"61-GCSF","WEMO","SGS",566,153.12374557478142,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":86668}]
[44927,"61-GRF","WEMO","Res",3337.5,146.07970534627208,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":487541}]
[44958,"61-GRF","WEMO","Res",3337,123.07577892458774,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":410704}]
[44986,"61-GRF","WEMO","Res",3342,97.327798032602601,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":325270}]
[45017,"61-GRF","WEMO","Res",3327,58.856915890609116,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":195817}]
[45047,"61-GRF","WEMO","Res",3295.5,31.828622799896465,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":104891}]
[45078,"61-GRF","WEMO","Res",3249.5,11.156511148638026,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":36253}]
[45108,"61-GRF","WEMO","Res",3236,9.4999070442247078,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":30742}]
[45139,"61-GRF","WEMO","Res",3204,7.7180922700072614,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":24729}]
[45170,"61-GRF","WEMO","Res",3185,11.282756463009656,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":35936}]
[45200,"61-GRF","WEMO","Res",3185.5,16.40830337642387,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":52269}]
[45231,"61-GRF","WEMO","Res",3234,54.210861330981182,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":175318}]
[45261,"61-GRF","WEMO","Res",3287.5,76.574334393103967,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":251738}]
[45292,"61-GCSF","WEMO","SGS",571,306.04811426705947,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":174753}]
[45323,"61-GCSF","WEMO","SGS",571.5,265.2444530099624,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":151587}]
[45352,"61-GCSF","WEMO","SGS",572.5,200.48834025794966,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":114780}]
[45383,"61-GCSF","WEMO","SGS",570.5,111.09485427515115,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":63380}]
[45413,"61-GCSF","WEMO","SGS",570,54.394657386657343,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":31005}]
[45444,"61-GCSF","WEMO","SGS",564.5,23.796071491713761,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":13433}]
[45474,"61-GCSF","WEMO","SGS",561,21.991484240400087,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":12337}]
[45505,"61-GCSF","WEMO","SGS",559.5,18.660052113556979,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":10440}]
[45536,"61-GCSF","WEMO","SGS",557,25.769442383939051,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":14354}]
[45566,"61-GCSF","WEMO","SGS",555,33.561803233947998,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":18627}]
[45597,"61-GCSF","WEMO","SGS",559,96.727734326113804,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":54071}]
[45627,"61-GCSF","WEMO","SGS",566,153.12374557478142,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":86668}]
[45292,"61-GRF","WEMO","Res",3337.5,146.07970534627208,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":487541}]
[45323,"61-GRF","WEMO","Res",3337,123.07577892458774,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":410704}]
[45352,"61-GRF","WEMO","Res",3342,97.327798032602601,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":325270}]
[45383,"61-GRF","WEMO","Res",3327,58.856915890609116,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":195817}]
[45413,"61-GRF","WEMO","Res",3295.5,31.828622799896465,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":104891}]
[45444,"61-GRF","WEMO","Res",3249.5,11.156511148638026,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":36253}]
[45474,"61-GRF","WEMO","Res",3236,9.4999070442247078,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":30742}]
[45505,"61-GRF","WEMO","Res",3204,7.7180922700072614,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":24729}]
[45536,"61-GRF","WEMO","Res",3185,11.282756463009656,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":35936}]
[45566,"61-GRF","WEMO","Res",3185.5,16.40830337642387,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":52269}]
[45597,"61-GRF","WEMO","Res",3234,54.210861330981182,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":175318}]
[45627,"61-GRF","WEMO","Res",3287.5,76.574334393103967,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":251738}]
[44197,"62-GRF","SEMO","Res",27825,123.53577039059967,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":3437383}]
[44228,"62-GRF","SEMO","Res",27806.5,103.75418913357871,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2885041}]
[44256,"62-GRF","SEMO","Res",27812,81.561842735614221,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2268398}]
[44287,"62-GRF","SEMO","Res",27728,49.212342090221661,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1364560}]
[44317,"62-GRF","SEMO","Res",27540.5,25.099574557571497,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":691255}]
[44348,"62-GRF","SEMO","Res",27306.5,12.701835355285022,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":346843}]
[44378,"62-GRF","SEMO","Res",27084,9.9085056933269637,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":268362}]
[44409,"62-GRF","SEMO","Res",26964,9.378385045284519,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":252879}]
[44440,"62-GRF","SEMO","Res",26896.5,12.010212609004119,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":323033}]
[44470,"62-GRF","SEMO","Res",26839,13.771214486663101,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":369606}]
[44501,"62-GRF","SEMO","Res",27183.5,39.94808082090421,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1085929}]
[44531,"62-GRF","SEMO","Res",27493.5,72.801128389382853,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2001558}]
[44562,"62-GRF","SEMO","Res",27825,123.53577039059967,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":3437383}]
[44593,"62-GRF","SEMO","Res",27806.5,103.75418913357871,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2885041}]
[44621,"62-GRF","SEMO","Res",27812,81.561842735614221,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2268398}]
[44652,"62-GRF","SEMO","Res",27728,49.212342090221661,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1364560}]
[44682,"62-GRF","SEMO","Res",27540.5,25.099574557571497,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":691255}]
[44713,"62-GRF","SEMO","Res",27306.5,12.701835355285022,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":346843}]
[44743,"62-GRF","SEMO","Res",27084,9.9085056933269637,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":268362}]
[44774,"62-GRF","SEMO","Res",26964,9.378385045284519,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":252879}]
[44805,"62-GRF","SEMO","Res",26896.5,12.010212609004119,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":323033}]
[44835,"62-GRF","SEMO","Res",26839,13.771214486663101,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":369606}]
[44866,"62-GRF","SEMO","Res",27183.5,39.94808082090421,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1085929}]
[44896,"62-GRF","SEMO","Res",27493.5,72.801128389382853,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2001558}]
[44197,"62-GCSF","SEMO","SGS",3811.5,274.93436404691158,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1047912}]
[44228,"62-GCSF","SEMO","SGS",3806.5,222.75659325482778,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":847923}]
[44256,"62-GCSF","SEMO","SGS",3814,165.71929999000466,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":632053}]
[44287,"62-GCSF","SEMO","SGS",3798,97.57005416583462,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":370571}]
[44317,"62-GCSF","SEMO","SGS",3779.5,43.090267362882457,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":162860}]
[44348,"62-GCSF","SEMO","SGS",3744,26.806668834225672,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":100364}]
[44378,"62-GCSF","SEMO","SGS",3727,23.202792432118315,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":86477}]
[44409,"62-GCSF","SEMO","SGS",3718,23.867757068796021,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":88740}]
[44440,"62-GCSF","SEMO","SGS",3704,28.179741837794008,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":104378}]
[44470,"62-GCSF","SEMO","SGS",3699.5,30.527746458010942,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":112937}]
[44501,"62-GCSF","SEMO","SGS",3744,76.5793410134482,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":286713}]
[44531,"62-GCSF","SEMO","SGS",3786.5,151.61405784190814,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":574087}]
[44562,"62-GCSF","SEMO","SGS",3811.5,274.93436404691158,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1047912}]
[44593,"62-GCSF","SEMO","SGS",3806.5,222.75659325482778,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":847923}]
[44621,"62-GCSF","SEMO","SGS",3814,165.71929999000466,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":632053}]
[44652,"62-GCSF","SEMO","SGS",3713,97.57005416583462,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":362278}]
[44682,"62-GCSF","SEMO","SGS",3694.5,43.090267362882457,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":159197}]
[44713,"62-GCSF","SEMO","SGS",3659,26.806668834225672,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":98086}]
[44743,"62-GCSF","SEMO","SGS",3642,23.202792432118315,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":84505}]
[44774,"62-GCSF","SEMO","SGS",3633,23.867757068796021,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":86712}]
[44805,"62-GCSF","SEMO","SGS",3619,28.179741837794008,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":101982}]
[44835,"62-GCSF","SEMO","SGS",3614.5,30.527746458010942,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":110343}]
[44866,"62-GCSF","SEMO","SGS",3659,76.5793410134482,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":280204}]
[44896,"62-GCSF","SEMO","SGS",3701.5,151.61405784190814,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":561199}]
[44927,"62-GCSF","SEMO","SGS",3726.5,274.93436404691158,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1024543}]
[44958,"62-GCSF","SEMO","SGS",3721.5,222.75659325482778,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":828989}]
[44986,"62-GCSF","SEMO","SGS",3729,165.71929999000466,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":617967}]
[45017,"62-GCSF","SEMO","SGS",3713,97.57005416583462,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":362278}]
[45047,"62-GCSF","SEMO","SGS",3694.5,43.090267362882457,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":159197}]
[45078,"62-GCSF","SEMO","SGS",3659,26.806668834225672,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":98086}]
[45108,"62-GCSF","SEMO","SGS",3642,23.202792432118315,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":84505}]
[45139,"62-GCSF","SEMO","SGS",3633,23.867757068796021,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":86712}]
[45170,"62-GCSF","SEMO","SGS",3619,28.179741837794008,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":101982}]
[45200,"62-GCSF","SEMO","SGS",3614.5,30.527746458010942,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":110343}]
[45231,"62-GCSF","SEMO","SGS",3659,76.5793410134482,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":280204}]
[45261,"62-GCSF","SEMO","SGS",3701.5,151.61405784190814,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":561199}]
[44927,"62-GRF","SEMO","Res",27825,123.53577039059967,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":3437383}]
[44958,"62-GRF","SEMO","Res",27806.5,103.75418913357871,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2885041}]
[44986,"62-GRF","SEMO","Res",27812,81.561842735614221,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2268398}]
[45017,"62-GRF","SEMO","Res",27728,49.212342090221661,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1364560}]
[45047,"62-GRF","SEMO","Res",27540.5,25.099574557571497,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":691255}]
[45078,"62-GRF","SEMO","Res",27306.5,12.701835355285022,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":346843}]
[45108,"62-GRF","SEMO","Res",27084,9.9085056933269637,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":268362}]
[45139,"62-GRF","SEMO","Res",26964,9.378385045284519,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":252879}]
[45170,"62-GRF","SEMO","Res",26896.5,12.010212609004119,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":323033}]
[45200,"62-GRF","SEMO","Res",26839,13.771214486663101,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":369606}]
[45231,"62-GRF","SEMO","Res",27183.5,39.94808082090421,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1085929}]
[45261,"62-GRF","SEMO","Res",27493.5,72.801128389382853,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2001558}]
[45292,"62-GCSF","SEMO","SGS",3726.5,274.93436404691158,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1024543}]
[45323,"62-GCSF","SEMO","SGS",3721.5,222.75659325482778,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":828989}]
[45352,"62-GCSF","SEMO","SGS",3729,165.71929999000466,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":617967}]
[45383,"62-GCSF","SEMO","SGS",3713,97.57005416583462,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":362278}]
[45413,"62-GCSF","SEMO","SGS",3694.5,43.090267362882457,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":159197}]
[45444,"62-GCSF","SEMO","SGS",3659,26.806668834225672,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":98086}]
[45474,"62-GCSF","SEMO","SGS",3642,23.202792432118315,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":84505}]
[45505,"62-GCSF","SEMO","SGS",3633,23.867757068796021,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":86712}]
[45536,"62-GCSF","SEMO","SGS",3619,28.179741837794008,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":101982}]
[45566,"62-GCSF","SEMO","SGS",3614.5,30.527746458010942,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":110343}]
[45597,"62-GCSF","SEMO","SGS",3659,76.5793410134482,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":280204}]
[45627,"62-GCSF","SEMO","SGS",3701.5,151.61405784190814,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":561199}]
[45292,"62-GRF","SEMO","Res",27825,123.53577039059967,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":3437383}]
[45323,"62-GRF","SEMO","Res",27806.5,103.75418913357871,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2885041}]
[45352,"62-GRF","SEMO","Res",27812,81.561842735614221,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2268398}]
[45383,"62-GRF","SEMO","Res",27728,49.212342090221661,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1364560}]
[45413,"62-GRF","SEMO","Res",27540.5,25.099574557571497,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":691255}]
[45444,"62-GRF","SEMO","Res",27306.5,12.701835355285022,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":346843}]
[45474,"62-GRF","SEMO","Res",27084,9.9085056933269637,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":268362}]
[45505,"62-GRF","SEMO","Res",26964,9.378385045284519,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":252879}]
[45536,"62-GRF","SEMO","Res",26896.5,12.010212609004119,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":323033}]
[45566,"62-GRF","SEMO","Res",26839,13.771214486663101,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":369606}]
[45597,"62-GRF","SEMO","Res",27183.5,39.94808082090421,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1085929}]
[45627,"62-GRF","SEMO","Res",27493.5,72.801128389382853,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2001558}]

{"sheet":"CustEstRev","index":21,"n_rows":577,"n_cols":12,"rows_kept":577,"cut":false,"hidden":false,"merged":[]}
["MonthFlow","Period","RateSched","Region","CustClass","NormVol","CSWNARate","SRRRate","CSWNARev","SRRRev","Preparer's Notes","Reviewer's Notes"]
[44197,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2516391},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":46629},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-4630},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44197,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2516391},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-3045},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":2089},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44197,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":850476},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":6634},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":417},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44197,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":850476},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-349},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":417},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44197,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":3437383},{"$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":1.7559999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.0000000000000002E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":60360},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":206},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44197,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":3437383},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.96E-3},{"$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":-1.0000000000000001E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":23924},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-34},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44197,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1047912},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":5.9800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":6267},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":73},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44197,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1047912},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$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":-4.0000000000000003E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2515},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-42},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44197,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":487541},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":9034},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-897},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44197,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":487541},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-590},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":405},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44197,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":174753},{"$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":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1363},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":86},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44197,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":174753},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-72},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":86},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44228,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2135402},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":39569},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3929},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44228,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2135402},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2584},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1772},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44228,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":699766},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":5458},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":343},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44228,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":699766},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-287},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":343},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44228,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2885041},{"$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":1.7559999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.0000000000000002E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":50661},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":173},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44228,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2885041},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.96E-3},{"$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":-1.0000000000000001E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":20080},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-29},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44228,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":847923},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":5.9800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":5071},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":59},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44228,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":847923},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$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":-4.0000000000000003E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2035},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-34},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44228,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":410704},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":7610},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-756},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44228,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":410704},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-497},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":341},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44228,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":151587},{"$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":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1182},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":74},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44228,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":151587},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-62},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":74},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44256,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1607542},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":29788},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2958},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44256,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1607542},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-1945},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1334},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44256,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":514163},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4010},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":252},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44256,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":514163},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-211},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":252},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44256,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2268398},{"$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":1.7559999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.0000000000000002E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":39833},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":136},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44256,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2268398},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.96E-3},{"$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":-1.0000000000000001E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":15788},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-23},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44256,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":632053},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":5.9800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3780},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":44},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44256,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":632053},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$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":-4.0000000000000003E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1517},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-25},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44256,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":325270},{"$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":1.8530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.8400000000000001E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":6027},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-598},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44256,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":325270},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-394},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":270},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44256,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":114780},{"$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":7.7999999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":895},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":56},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44256,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":114780},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-47},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":56},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44287,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1117575},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":13500},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2235},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44287,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1117575},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-1352},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":928},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44287,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":347659},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1690},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-52},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44287,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":347659},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-143},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":170},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44287,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1364560},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":17262},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-82},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44287,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1364560},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.96E-3},{"$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":-1.0000000000000001E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":9497},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-14},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44287,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":370571},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1612},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-145},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44287,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":370571},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$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":-4.0000000000000003E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":889},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-15},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44287,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":195817},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2365},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-392},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44287,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":195817},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-237},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":163},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44287,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":63380},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":308},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-10},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44287,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":63380},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-26},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":31},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44317,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":512473},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":6191},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1025},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44317,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":512473},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-620},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":425},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44317,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":152098},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":739},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-23},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44317,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":152098},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-62},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":75},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44317,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":691255},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":8744},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-41},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44317,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":691255},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.96E-3},{"$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":-1.0000000000000001E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4811},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-7},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44317,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":162860},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":708},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-64},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44317,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":162860},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$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":-4.0000000000000003E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":391},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-7},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44317,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":104891},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1267},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-210},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44317,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":104891},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-127},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":87},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44317,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":31005},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":151},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-5},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44317,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":31005},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-13},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":15},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44348,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":186375},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2251},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-373},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44348,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":186375},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-226},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":155},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44348,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":72008},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":350},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-11},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44348,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":72008},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-30},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":35},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44348,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":346843},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4388},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-21},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44348,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":346843},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.96E-3},{"$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":-1.0000000000000001E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2414},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44348,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":100364},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":437},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-39},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44348,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":100364},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$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":-4.0000000000000003E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":241},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-4},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44348,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":36253},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":438},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-73},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44348,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":36253},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-44},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":30},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44348,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":13433},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":65},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44348,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":13433},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-6},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":7},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44378,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":153253},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1851},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-307},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44378,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":153253},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-185},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":127},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44378,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":67094},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":326},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-10},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44378,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":67094},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-28},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":33},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44378,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":268362},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3395},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-16},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44378,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":268362},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.96E-3},{"$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":-1.0000000000000001E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1868},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44378,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86477},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":376},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-34},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44378,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86477},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$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":-4.0000000000000003E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":208},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44378,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":30742},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":371},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-61},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44378,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":30742},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-37},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":26},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44378,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":12337},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":60},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44378,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":12337},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":6},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44409,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":138771},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1676},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-278},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44409,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":138771},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-168},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":115},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44409,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":62833},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":305},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-9},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44409,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":62833},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-26},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":31},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44409,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":252879},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3199},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-15},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44409,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":252879},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.96E-3},{"$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":-1.0000000000000001E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1760},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44409,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":88740},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":386},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-35},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44409,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":88740},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$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":-4.0000000000000003E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":213},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-4},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44409,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":24729},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":299},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-49},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44409,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":24729},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-30},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":21},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44409,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":10440},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":51},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44409,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":10440},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":5},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44440,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":196009},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2368},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-392},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44440,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":196009},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-237},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":163},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44440,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":84983},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":413},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-13},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44440,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":84983},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-35},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":42},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44440,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":323033},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4086},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-19},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44440,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":323033},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.96E-3},{"$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":-1.0000000000000001E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2248},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44440,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":104378},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":454},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-41},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44440,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":104378},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3999999999999998E-3},{"$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":-4.0000000000000003E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":251},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-4},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44440,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":35936},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":434},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-72},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44440,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":35936},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.2099999999999999E-3},{"$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":8.3000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-43},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":30},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44440,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":14354},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":70},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44440,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":14354},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-4.0999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":4.8999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-6},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":7},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44470,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":301723},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3645},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-603},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44470,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":301723},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-4094},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":84},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44470,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":117543},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":571},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-18},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44470,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":117543},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-656},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":22},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44470,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":369606},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4676},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-22},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44470,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":369606},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$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":-4.0000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-1220},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-148},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44470,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":112937},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":491},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-44},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44470,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":112937},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$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":-3.2000000000000003E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-125},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-36},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44470,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":52269},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":631},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-105},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44470,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":52269},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-709},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":15},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44470,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":18627},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":91},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44470,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":18627},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-104},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":4},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44501,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":905504},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":10938},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1811},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44501,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":905504},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-12288},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":254},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44501,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":286375},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1392},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-43},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44501,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":286375},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-1598},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":54},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44501,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1085929},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":13737},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-65},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44501,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1085929},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$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":-4.0000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-3584},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-434},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44501,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":286713},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1247},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-112},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44501,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":286713},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$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":-3.2000000000000003E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-318},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-92},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44501,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":175318},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2118},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-351},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44501,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":175318},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2379},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":49},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44501,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":54071},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":263},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-8},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44501,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":54071},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-302},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":10},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44531,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1313750},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":15870},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2628},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44531,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1313750},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-17828},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":368},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44531,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":436713},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2122},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-66},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44531,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":436713},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2437},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":83},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44531,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2001558},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":25320},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-120},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44531,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2001558},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$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":-4.0000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-6605},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-801},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44531,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":574087},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2497},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-224},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44531,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":574087},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$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":-3.2000000000000003E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-637},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-184},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44531,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":251738},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3041},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-503},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44531,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":251738},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-3416},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":70},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44531,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86668},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":421},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-13},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44531,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86668},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-484},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":16},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44562,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2516391},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":30398},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-5033},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44562,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2516391},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-34147},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":705},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44562,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":850476},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4133},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-128},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44562,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":850476},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-4746},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":162},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44562,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":3437383},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":43483},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-206},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44562,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":3437383},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$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":-4.0000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-11343},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1375},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44562,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1047912},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4558},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-409},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44562,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1047912},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$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":-3.2000000000000003E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-1163},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-335},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44562,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":487541},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":5889},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-975},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44562,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":487541},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-6616},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":137},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44562,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":174753},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":849},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-26},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44562,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":174753},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-975},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":33},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44593,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2135402},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":25796},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-4271},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44593,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2135402},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-28977},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":598},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44593,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":699766},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3401},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-105},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44593,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":699766},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-3905},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":133},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44593,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2885041},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":36496},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-173},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44593,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2885041},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$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":-4.0000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-9521},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1154},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44593,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":847923},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3688},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-331},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44593,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":847923},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$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":-3.2000000000000003E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-941},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-271},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44593,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":410704},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4961},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-821},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44593,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":410704},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-5573},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":115},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44593,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":151587},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":737},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-23},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44593,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":151587},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-846},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":29},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44621,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1607542},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":19419},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3215},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44621,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1607542},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-21814},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":450},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44621,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":514163},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2499},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-77},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44621,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":514163},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2869},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":98},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44621,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2268398},{"$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":1.265E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-6.0000000000000002E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":28695},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-136},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44621,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2268398},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$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":-4.0000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-7486},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-907},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44621,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":632053},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.3499999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2749},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-247},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44621,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":632053},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$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":-3.2000000000000003E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-702},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-202},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44621,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":325270},{"$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":1.208E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3929},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-651},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44621,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":325270},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-4414},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":91},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44621,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":114780},{"$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":4.8599999999999997E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":558},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-17},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44621,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":114780},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-640},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":22},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44652,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1117575},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":64037},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":3107},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44652,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1117575},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-15165},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":313},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44652,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":346089},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":9625},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-76},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44652,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":346089},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-1931},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":66},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44652,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1364560},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":64721},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1351},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44652,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1364560},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$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":-4.0000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-4503},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-546},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44652,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":362278},{"$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":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":5880},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1348},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44652,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":362278},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$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":-3.2000000000000003E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-402},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-116},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44652,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":195817},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":11220},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":544},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44652,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":195817},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2657},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":55},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44652,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":63380},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1763},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-14},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44652,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":63380},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-354},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":12},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44682,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":512473},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":29365},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1425},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44682,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":512473},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-6954},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":143},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44682,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":151407},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4211},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-33},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44682,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":151407},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-845},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":29},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44682,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":691255},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":32786},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":684},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44682,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":691255},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$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":-4.0000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2281},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-277},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44682,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":159197},{"$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":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2584},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-592},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44682,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":159197},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$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":-3.2000000000000003E-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":-51},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44682,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":104891},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":6010},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":292},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44682,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":104891},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-1423},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":29},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44682,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":31005},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":862},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-7},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44682,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":31005},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-173},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":6},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44713,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":186375},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":10679},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":518},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44713,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":186375},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2529},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":52},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44713,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":71677},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1993},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-16},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44713,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":71677},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-400},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":14},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44713,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":346843},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":16451},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":343},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44713,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":346843},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$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":-4.0000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-1145},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-139},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44713,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":98086},{"$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":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1592},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-365},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44713,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":98086},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$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":-3.2000000000000003E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-109},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-31},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44713,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":36253},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2077},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":101},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44713,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":36253},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-492},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":10},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44713,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":13433},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":374},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44713,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":13433},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-75},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":3},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44743,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":153253},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":8781},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":426},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44743,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":153253},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2080},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":43},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44743,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":66782},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1857},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-15},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44743,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":66782},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-373},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":13},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44743,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":268362},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":12728},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":266},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44743,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":268362},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$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":-4.0000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-886},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-107},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44743,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":84505},{"$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":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1372},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-314},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44743,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":84505},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$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":-3.2000000000000003E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-94},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-27},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44743,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":30742},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1762},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":85},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44743,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":30742},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-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":9},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44743,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":12337},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":343},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44743,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":12337},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-69},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":2},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44774,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":138771},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":7952},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":386},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44774,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":138771},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-1883},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":39},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44774,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":62541},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1739},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-14},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44774,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":62541},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-349},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":12},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44774,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":252879},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":11994},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":250},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44774,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":252879},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$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":-4.0000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-835},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-101},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44774,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86712},{"$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":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1407},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-323},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44774,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86712},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$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":-3.2000000000000003E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-96},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-28},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44774,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":24729},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1417},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":69},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44774,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":24729},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-336},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":7},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44774,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":10440},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":290},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44774,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":10440},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-58},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":2},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44805,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":196009},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":11231},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":545},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44805,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":196009},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2660},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":55},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44805,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":84587},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2352},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-19},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44805,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":84587},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-472},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":16},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44805,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":323033},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":15321},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":320},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44805,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":323033},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3E-3},{"$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":-4.0000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-1066},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-129},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44805,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":101982},{"$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":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1655},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-379},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44805,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":101982},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.1100000000000001E-3},{"$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":-3.2000000000000003E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-113},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-33},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44805,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":35936},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2059},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":100},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44805,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":35936},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.357E-2},{"$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":2.7999999999999998E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-488},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":10},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44805,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":14354},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":399},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44805,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":14354},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.5799999999999999E-3},{"$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":1.9000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-80},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":3},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44835,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":301723},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":17289},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":839},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44835,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":301723},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-5847},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":142},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44835,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":116995},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3254},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-26},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44835,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":116995},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-946},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":70},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44835,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":369606},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":17530},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":366},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44835,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":369606},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":-1.2E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":473},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-44},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44835,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":110343},{"$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":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1791},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-410},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44835,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":110343},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":49},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":8},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44835,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":52269},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2995},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":145},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44835,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":52269},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-1013},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":25},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44835,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":18627},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":518},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-4},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44835,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":18627},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-151},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":11},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44866,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":905504},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":51885},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":2517},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44866,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":905504},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-17549},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":426},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44866,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":285071},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":7928},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-63},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44866,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":285071},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2306},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":171},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44866,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1085929},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":51506},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1075},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44866,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1085929},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":-1.2E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1390},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-130},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44866,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":280204},{"$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":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4548},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1042},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44866,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":280204},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":123},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":20},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44866,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":175318},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":10046},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":487},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44866,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":175318},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-3398},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":82},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44866,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":54071},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1504},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-12},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44866,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":54071},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-437},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":32},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44896,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1313750},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":75278},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":3652},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44896,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1313750},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-25460},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":617},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44896,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":434757},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":12091},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-96},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44896,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":434757},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-3517},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":261},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44896,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2001558},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":94934},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1982},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44896,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2001558},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":-1.2E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2562},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-240},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44896,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":561199},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":9108},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2088},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44896,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":561199},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":247},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":39},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44896,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":251738},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":14425},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":700},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44896,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":251738},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-4879},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":118},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44896,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86668},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2410},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-19},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44896,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86668},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-701},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":52},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44927,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2516391},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":144189},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":6996},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44927,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2516391},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-48768},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1183},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44927,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":846654},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":23545},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-186},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44927,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":846654},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-6849},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":508},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44927,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":3437383},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":163035},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":3403},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44927,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":3437383},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":-1.2E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4400},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-412},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44927,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1024543},{"$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":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":16628},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3811},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44927,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1024543},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":451},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":72},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44927,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":487541},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":27936},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1355},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44927,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":487541},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-9449},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":229},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44927,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":174753},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4860},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-38},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44927,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":174753},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-1414},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":105},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44958,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2135402},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":122359},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":5936},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44958,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2135402},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-41384},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1004},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44958,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":696626},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":19373},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-153},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44958,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":696626},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-5636},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":418},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44958,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2885041},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":136837},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":2856},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44958,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2885041},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":-1.2E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3693},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-346},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44958,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":828989},{"$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":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":13454},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3084},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44958,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":828989},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":365},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":58},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44958,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":410704},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":23533},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1142},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44958,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":410704},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-7959},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":193},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44958,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":151587},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4216},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-33},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44958,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":151587},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-1226},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":91},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44986,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1607542},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":92112},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":4469},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44986,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1607542},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-31154},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":756},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44986,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":511849},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":14235},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-113},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44986,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":511849},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-4141},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":307},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44986,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2268398},{"$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":4.743E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":9.8999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":107590},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":2246},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44986,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2268398},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":-1.2E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2904},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-272},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44986,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":617967},{"$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":1.6230000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.7200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":10030},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2299},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44986,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":617967},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":272},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":43},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44986,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":325270},{"$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":5.7299999999999997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.7799999999999999E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":18638},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":904},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44986,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":325270},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-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":153},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44986,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":114780},{"$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":2.7810000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3192},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-25},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[44986,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":114780},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-929},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":69},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45017,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1117575},{"$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":-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":-8851},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-29940},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45017,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1117575},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-21659},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":525},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45017,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":346089},{"$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":-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":-1152},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-7313},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45017,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":346089},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2800},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":208},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45017,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1364560},{"$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":-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":-68},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-40896},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45017,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1364560},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":-1.2E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1747},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-164},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45017,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":362278},{"$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":-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":-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1163},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45017,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":362278},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":159},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":25},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45017,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":195817},{"$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":-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":-1551},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-5246},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45017,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":195817},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-3795},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":92},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45017,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":63380},{"$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":-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":-211},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1339},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45017,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":63380},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-513},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":38},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45047,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":512473},{"$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":-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":-4059},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-13729},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45047,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":512473},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-9932},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":241},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45047,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":151407},{"$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":-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":-504},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3199},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45047,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":151407},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-1225},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":91},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45047,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":691255},{"$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":-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":-35},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-20717},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45047,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":691255},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":-1.2E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":885},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-83},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45047,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":159197},{"$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":-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":-2},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-511},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45047,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":159197},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":70},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":11},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45047,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":104891},{"$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":-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":-831},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2810},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45047,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":104891},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2033},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":49},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45047,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":31005},{"$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":-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":-103},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-655},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45047,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":31005},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-251},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":19},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45078,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":186375},{"$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":-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":-1476},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-4993},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45078,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":186375},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-3612},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":88},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45078,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":71677},{"$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":-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":-239},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1515},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45078,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":71677},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-580},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":43},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45078,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":346843},{"$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":-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":-17},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-10395},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45078,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":346843},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":-1.2E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":444},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-42},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45078,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":98086},{"$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":-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":-1},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-315},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45078,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":98086},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":43},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":7},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45078,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":36253},{"$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":-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":-287},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-971},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45078,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":36253},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-703},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":17},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45078,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":13433},{"$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":-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":-45},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-284},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45078,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":13433},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-109},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":8},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45108,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":153253},{"$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":-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":-1214},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-4106},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45108,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":153253},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2970},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":72},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45108,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":66782},{"$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":-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":-222},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1411},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45108,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":66782},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-540},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":40},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45108,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":268362},{"$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":-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":-13},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-8043},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45108,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":268362},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":-1.2E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":344},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-32},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45108,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":84505},{"$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":-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":-1},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-271},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45108,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":84505},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":37},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":6},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45108,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":30742},{"$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":-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":-243},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-824},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45108,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":30742},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-596},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":14},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45108,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":12337},{"$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":-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":-41},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-261},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45108,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":12337},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-100},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":7},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45139,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":138771},{"$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":-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":-1099},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3718},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45139,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":138771},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2689},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":65},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45139,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":62541},{"$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":-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":-208},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1321},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45139,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":62541},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-506},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":38},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45139,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":252879},{"$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":-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":-13},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-7579},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45139,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":252879},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":-1.2E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":324},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-30},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45139,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86712},{"$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":-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":-1},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-278},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45139,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86712},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":38},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":6},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45139,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":24729},{"$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":-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":-196},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-662},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45139,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":24729},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-479},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":12},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45139,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":10440},{"$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":-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":-35},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-221},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45139,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":10440},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-84},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":6},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45170,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":196009},{"$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":-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":-1552},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-5251},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45170,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":196009},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-3799},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":92},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45170,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":84587},{"$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":-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":-282},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1787},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45170,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":84587},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-684},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":51},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45170,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":323033},{"$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":-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":-16},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-9681},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45170,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":323033},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$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":-1.2E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":413},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-39},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45170,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":101982},{"$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":-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":-1},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-327},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45170,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":101982},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":45},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":7},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45170,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":35936},{"$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":-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":-285},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-963},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45170,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":35936},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$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":4.6999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-696},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":17},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45170,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":14354},{"$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":-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":-48},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-303},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45170,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":14354},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$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":5.9999999999999995E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-116},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":9},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45200,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":301723},{"$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":-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":-2390},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-8083},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45200,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":301723},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3575},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-87},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45200,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":116995},{"$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":-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":-390},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2472},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45200,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":116995},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":577},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":82},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45200,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":369606},{"$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":-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":-18},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-11077},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45200,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":369606},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":9214},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":55},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45200,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":110343},{"$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":-1.0000000000000001E-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":-1},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-354},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45200,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":110343},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":953},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45200,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":52269},{"$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":-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":-414},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1400},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45200,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":52269},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":619},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-15},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45200,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":18627},{"$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":-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":-62},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-394},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45200,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":18627},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":92},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":13},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45231,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":905504},{"$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":-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":-7172},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-24258},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45231,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":905504},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":10730},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-263},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45231,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":285071},{"$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":-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":-949},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-6024},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45231,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":285071},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1405},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":200},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45231,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1085929},{"$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":-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":-54},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-32545},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45231,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1085929},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":27072},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":163},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45231,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":280204},{"$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":-1.0000000000000001E-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":-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-899},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45231,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":280204},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2421},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45231,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":175318},{"$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":-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":-1389},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-4697},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45231,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":175318},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2078},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-51},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45231,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":54071},{"$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":-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":-180},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1143},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45231,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":54071},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":267},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":38},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45261,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1313750},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#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":-10405},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-35195},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45261,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1313750},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":15568},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-381},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45261,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":434757},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#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":-1448},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-9186},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45261,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":434757},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2143},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":304},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45261,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2001558},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#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":-100},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-59987},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45261,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2001558},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":49899},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":300},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45261,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":561199},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1801},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45261,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":561199},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4849},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45261,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":251738},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#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":-1994},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-6744},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45261,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":251738},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2983},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-73},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45261,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86668},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#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":-289},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1831},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45261,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86668},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":427},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":61},"Calculated revenues from data in CustEstVol table and WNAR Rates table"]
[45292,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2516391},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-67414}]
[45292,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45292,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":846654},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-17890}]
[45292,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45292,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":3437383},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-103018}]
[45292,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45292,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1024543},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3289}]
[45292,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45292,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":487541},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-13061}]
[45292,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45292,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":174753},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3693}]
[45292,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45323,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2135402},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-57207}]
[45323,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45323,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":696626},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-14720}]
[45323,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45323,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2885041},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-86465}]
[45323,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45323,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":828989},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2661}]
[45323,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45323,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":410704},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-11003}]
[45323,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45323,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":151587},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3203}]
[45323,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45352,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1607542},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-43066}]
[45352,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45352,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":511849},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-10815}]
[45352,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45352,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2268398},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-67984}]
[45352,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45352,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":617967},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1984}]
[45352,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45352,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":325270},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-8714}]
[45352,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45352,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":114780},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2425}]
[45352,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45383,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1117575},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1486}]
[45383,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45383,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":346089},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1353}]
[45383,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45383,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1364560},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3029}]
[45383,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45383,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":362278},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-174}]
[45383,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45383,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":195817},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":260}]
[45383,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45383,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":63380},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":248}]
[45383,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45413,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":512473},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":682}]
[45413,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45413,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":151407},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":592}]
[45413,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45413,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":691255},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1535}]
[45413,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45413,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":159197},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-76}]
[45413,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45413,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":104891},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":140}]
[45413,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45413,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":31005},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":121}]
[45413,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45444,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":186375},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":248}]
[45444,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45444,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":71677},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":280}]
[45444,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45444,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":346843},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-770}]
[45444,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45444,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":98086},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-47}]
[45444,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45444,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":36253},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":48}]
[45444,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45444,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":13433},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":53}]
[45444,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45474,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":153253},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":204}]
[45474,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45474,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":66782},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":261}]
[45474,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45474,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":268362},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-596}]
[45474,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45474,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":84505},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-41}]
[45474,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45474,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":30742},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":41}]
[45474,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45474,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":12337},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":48}]
[45474,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45505,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":138771},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":185}]
[45505,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45505,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":62541},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":245}]
[45505,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45505,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":252879},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-561}]
[45505,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45505,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86712},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-42}]
[45505,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45505,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":24729},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":33}]
[45505,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45505,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":10440},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":41}]
[45505,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45536,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":196009},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":261}]
[45536,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45536,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":84587},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":331}]
[45536,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45536,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":323033},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-717}]
[45536,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45536,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":101982},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-49}]
[45536,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45536,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":35936},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":48}]
[45536,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45536,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":14354},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":56}]
[45536,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45566,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":301723},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":401}]
[45566,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45566,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":116995},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":457}]
[45566,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45566,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":369606},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-821}]
[45566,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45566,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":110343},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-53}]
[45566,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45566,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":52269},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":70}]
[45566,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45566,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":18627},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":73}]
[45566,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45597,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":905504},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1204}]
[45597,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45597,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":285071},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1115}]
[45597,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45597,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1085929},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2411}]
[45597,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45597,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":280204},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-134}]
[45597,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45597,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":175318},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":233}]
[45597,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45597,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":54071},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":211}]
[45597,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(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}]
[45627,"S1","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1313750},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#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":14937},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1747}]
[45627,"S2","63-GRF","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1313750},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":42237},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":3245}]
[45627,"S1","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":434757},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#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":2074},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1700}]
[45627,"S2","63-GCSF","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":434757},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":5774},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":322}]
[45627,"S1","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2001558},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#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":13330},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-4443}]
[45627,"S2","62-GRF","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2001558},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":58746},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":7486}]
[45627,"S1","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":561199},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#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":1330},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-269}]
[45627,"S2","62-GCSF","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":561199},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.021E-2},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":5730},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":191}]
[45627,"S1","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":251738},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#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":2862},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":335}]
[45627,"S2","61-GRF","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":251738},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":8093},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":622}]
[45627,"S1","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86668},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#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":413},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":339}]
[45627,"S2","61-GCSF","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[RateSched]=CustEstRev[[#This Row],[RateSched]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86668},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$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},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1151},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":64}]

{"sheet":"WNAR Rates","index":22,"n_rows":73,"n_cols":14,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
["Year","Period","BeginDate","EndDate","Region","CustClass","CSWNA","SRR","Combined","AdjCSWNA","AdjSRR","AdjCombined","Preparer's Notes","Reviewer's Notes"]
[2019,"S1",43556,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":43921},"NEMO","Res",-1.1270000000000001E-2,0,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-1.1270000000000001E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-1.1270000000000001E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":0},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-1.1270000000000001E-2}]
[2019,"S2",43739,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44104},"NEMO","Res",-2.0449999999999999E-2,0,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-2.0449999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-2.0449999999999999E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":0},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-2.0449999999999999E-2}]
[2020,"S1",43922,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44286},"NEMO","Res",1.8530000000000001E-2,-1.8400000000000001E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":1.669E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.8530000000000001E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":-1.8400000000000001E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.669E-2}]
[2020,"S2",44105,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44469},"NEMO","Res",-1.2099999999999999E-3,8.3000000000000001E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-3.7999999999999991E-4},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-1.2099999999999999E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":8.3000000000000001E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-3.7999999999999991E-4}]
[2021,"S1",44287,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44651},"NEMO","Res",1.208E-2,-2E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":1.008E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.208E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":-2E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.008E-2}]
[2019,"S1",43556,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":43921},"WEMO","Res",-1.1270000000000001E-2,0,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-1.1270000000000001E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-1.1270000000000001E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":0},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-1.1270000000000001E-2}]
[2019,"S2",43739,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44104},"WEMO","Res",-2.0449999999999999E-2,0,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-2.0449999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-2.0449999999999999E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":0},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-2.0449999999999999E-2}]
[2020,"S1",43922,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44286},"WEMO","Res",1.8530000000000001E-2,-1.8400000000000001E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":1.669E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.8530000000000001E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":-1.8400000000000001E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.669E-2}]
[2020,"S2",44105,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44469},"WEMO","Res",-1.2099999999999999E-3,8.3000000000000001E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-3.7999999999999991E-4},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-1.2099999999999999E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":8.3000000000000001E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-3.7999999999999991E-4}]
[2021,"S1",44287,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44651},"WEMO","Res",1.208E-2,-2E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":1.008E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.208E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":-2E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.008E-2}]
[2019,"S1",43556,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":43921},"NEMO","SGS",-4.7699999999999999E-3,0,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-4.7699999999999999E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-4.7699999999999999E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":0},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-4.7699999999999999E-3}]
[2019,"S2",43739,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44104},"NEMO","SGS",-8.5599999999999999E-3,0,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-8.5599999999999999E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-8.5599999999999999E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":0},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-8.5599999999999999E-3}]
[2020,"S1",43922,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44286},"NEMO","SGS",7.7999999999999996E-3,4.8999999999999998E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":8.2899999999999988E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":7.7999999999999996E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":4.8999999999999998E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":8.2899999999999988E-3}]
[2020,"S2",44105,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44469},"NEMO","SGS",-4.0999999999999999E-4,4.8999999999999998E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":7.9999999999999993E-5},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-4.0999999999999999E-4},{"$f":"WNARRates[[#This Row],[SRR]]","v":4.8999999999999998E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":7.9999999999999993E-5}]
[2021,"S1",44287,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44651},"NEMO","SGS",4.8599999999999997E-3,-1.4999999999999999E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":4.7099999999999998E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":4.8599999999999997E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":-1.4999999999999999E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":4.7099999999999998E-3}]
[2019,"S1",43556,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":43921},"WEMO","SGS",-4.7699999999999999E-3,0,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-4.7699999999999999E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-4.7699999999999999E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":0},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-4.7699999999999999E-3}]
[2019,"S2",43739,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44104},"WEMO","SGS",-8.5599999999999999E-3,0,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-8.5599999999999999E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-8.5599999999999999E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":0},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-8.5599999999999999E-3}]
[2020,"S1",43922,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44286},"WEMO","SGS",7.7999999999999996E-3,4.8999999999999998E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":8.2899999999999988E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":7.7999999999999996E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":4.8999999999999998E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":8.2899999999999988E-3}]
[2020,"S2",44105,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44469},"WEMO","SGS",-4.0999999999999999E-4,4.8999999999999998E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":7.9999999999999993E-5},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-4.0999999999999999E-4},{"$f":"WNARRates[[#This Row],[SRR]]","v":4.8999999999999998E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":7.9999999999999993E-5}]
[2021,"S1",44287,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44651},"WEMO","SGS",4.8599999999999997E-3,-1.4999999999999999E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":4.7099999999999998E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":4.8599999999999997E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":-1.4999999999999999E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":4.7099999999999998E-3}]
[2019,"S1",43556,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":43921},"SEMO","Res",-1.5900000000000001E-3,0,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-1.5900000000000001E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-1.5900000000000001E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":0},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-1.5900000000000001E-3}]
[2019,"S2",43739,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44104},"SEMO","Res",2.3700000000000001E-3,0,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":2.3700000000000001E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":2.3700000000000001E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":0},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":2.3700000000000001E-3}]
[2020,"S1",43922,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44286},"SEMO","Res",1.7559999999999999E-2,6.0000000000000002E-5,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":1.762E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.7559999999999999E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":6.0000000000000002E-5},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.762E-2}]
[2020,"S2",44105,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44469},"SEMO","Res",6.96E-3,-1.0000000000000001E-5,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":6.9500000000000004E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":6.96E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":-1.0000000000000001E-5},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":6.9500000000000004E-3}]
[2021,"S1",44287,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44651},"SEMO","Res",1.265E-2,-6.0000000000000002E-5,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":1.259E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.265E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":-6.0000000000000002E-5},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.259E-2}]
[2019,"S1",43556,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":43921},"SEMO","SGS",-5.5000000000000003E-4,0,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-5.5000000000000003E-4},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-5.5000000000000003E-4},{"$f":"WNARRates[[#This Row],[SRR]]","v":0},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-5.5000000000000003E-4}]
[2019,"S2",43739,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44104},"SEMO","SGS",8.0000000000000004E-4,0,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":8.0000000000000004E-4},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":8.0000000000000004E-4},{"$f":"WNARRates[[#This Row],[SRR]]","v":0},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":8.0000000000000004E-4}]
[2020,"S1",43922,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44286},"SEMO","SGS",5.9800000000000001E-3,6.9999999999999994E-5,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":6.0499999999999998E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":5.9800000000000001E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":6.9999999999999994E-5},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":6.0499999999999998E-3}]
[2020,"S2",44105,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44469},"SEMO","SGS",2.3999999999999998E-3,-4.0000000000000003E-5,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":2.3599999999999997E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":2.3999999999999998E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":-4.0000000000000003E-5},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":2.3599999999999997E-3}]
[2021,"S1",44287,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44651},"SEMO","SGS",4.3499999999999997E-3,-3.8999999999999999E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":3.96E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":4.3499999999999997E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":-3.8999999999999999E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":3.96E-3}]
[2021,"S2",44470,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44834},"NEMO","Res",-1.357E-2,2.7999999999999998E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-1.329E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-1.357E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":2.7999999999999998E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-1.329E-2}]
[2021,"S2",44470,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44834},"WEMO","Res",-1.357E-2,2.7999999999999998E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-1.329E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-1.357E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":2.7999999999999998E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-1.329E-2}]
[2021,"S2",44470,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44834},"SEMO","Res",-3.3E-3,-4.0000000000000002E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-3.7000000000000002E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-3.3E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":-4.0000000000000002E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-3.7000000000000002E-3}]
[2021,"S2",44470,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44834},"NEMO","SGS",-5.5799999999999999E-3,1.9000000000000001E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-5.3899999999999998E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-5.5799999999999999E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":1.9000000000000001E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-5.3899999999999998E-3}]
[2021,"S2",44470,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44834},"WEMO","SGS",-5.5799999999999999E-3,1.9000000000000001E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-5.3899999999999998E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-5.5799999999999999E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":1.9000000000000001E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-5.3899999999999998E-3}]
[2021,"S2",44470,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":44834},"SEMO","SGS",-1.1100000000000001E-3,-3.2000000000000003E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-1.4300000000000001E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-1.1100000000000001E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":-3.2000000000000003E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-1.4300000000000001E-3}]
[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],[SRR]]","v":6.9140000000000007E-2},5.7299999999999997E-2,{"$f":"WNARRates[[#This Row],[SRR]]","v":2.7799999999999999E-3},{"$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],[SRR]]","v":6.9140000000000007E-2},5.7299999999999997E-2,{"$f":"WNARRates[[#This Row],[SRR]]","v":2.7799999999999999E-3},{"$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],[SRR]]","v":4.8419999999999998E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":4.743E-2},{"$f":"WNARRates[[#This Row],[SRR]]","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,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":2.759E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":2.7810000000000001E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":-2.2000000000000001E-4},{"$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],[SRR]]","v":2.759E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":2.7810000000000001E-2},{"$f":"WNARRates[[#This Row],[SRR]]","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,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":1.251E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.6230000000000001E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":-3.7200000000000002E-3},{"$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],[SRR]]","v":-1.891E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-1.9380000000000001E-2},{"$f":"WNARRates[[#This Row],[SRR]]","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,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-1.891E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-1.9380000000000001E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":4.6999999999999999E-4},{"$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],[SRR]]","v":1.16E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.2800000000000001E-3},{"$f":"WNARRates[[#This Row],[SRR]]","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,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-7.4900000000000001E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-8.09E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":5.9999999999999995E-4},{"$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],[SRR]]","v":-7.4900000000000001E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-8.09E-3},{"$f":"WNARRates[[#This Row],[SRR]]","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,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":5.1000000000000004E-4},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":4.4000000000000002E-4},{"$f":"WNARRates[[#This Row],[SRR]]","v":6.9999999999999994E-5},{"$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],[SRR]]","v":-3.4710000000000005E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-7.92E-3},{"$f":"WNARRates[[#This Row],[SRR]]","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,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-3.4710000000000005E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-7.92E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":-2.6790000000000001E-2},{"$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],[SRR]]","v":-3.0020000000000002E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-5.0000000000000002E-5},{"$f":"WNARRates[[#This Row],[SRR]]","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,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-2.4459999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-3.3300000000000001E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":-2.1129999999999999E-2},{"$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],[SRR]]","v":-2.4459999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-3.3300000000000001E-3},{"$f":"WNARRates[[#This Row],[SRR]]","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,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":-3.2200000000000002E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-1.0000000000000001E-5},{"$f":"WNARRates[[#This Row],[SRR]]","v":-3.2100000000000002E-3},{"$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],[SRR]]","v":1.1559999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.1849999999999999E-2},{"$f":"WNARRates[[#This Row],[SRR]]","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,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":1.1559999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.1849999999999999E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":-2.9E-4},{"$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],[SRR]]","v":2.5080000000000002E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":2.4930000000000001E-2},{"$f":"WNARRates[[#This Row],[SRR]]","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,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":5.6300000000000005E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":4.9300000000000004E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":6.9999999999999999E-4},{"$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],[SRR]]","v":5.6300000000000005E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":4.9300000000000004E-3},{"$f":"WNARRates[[#This Row],[SRR]]","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,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":8.6400000000000001E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":8.6400000000000001E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":0},{"$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,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45747},"NEMO","Res",1.137E-2,1.33E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":1.2699999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.137E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":1.33E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.2699999999999999E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column E\nAdjSRR from SRR Summary worksheet, row 84, column C"]
[2024,"S1",45383,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45747},"WEMO","Res",1.137E-2,1.33E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":1.2699999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.137E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":1.33E-3},{"$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,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45747},"SEMO","Res",6.6600000000000001E-3,-2.2200000000000002E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":4.4399999999999995E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":6.6600000000000001E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":-2.2200000000000002E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":4.4399999999999995E-3},"AdjCSWNA from CSWNA Summary worksheet, row 26, column I\nAdjSRR from SRR Summary worksheet, row 84, column E"]
[2024,"S1",45383,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45747},"NEMO","SGS",4.7699999999999999E-3,3.9100000000000003E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":8.6800000000000002E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":4.7699999999999999E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":3.9100000000000003E-3},{"$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,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45747},"WEMO","SGS",4.7699999999999999E-3,3.9100000000000003E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":8.6800000000000002E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":4.7699999999999999E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":3.9100000000000003E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":8.6800000000000002E-3},"AdjCSWNA from CSWNA Summary worksheet, row 26, column H\nAdjSRR from SRR Summary worksheet, row 84, column D"]
[2024,"S1",45383,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45747},"SEMO","SGS",2.3700000000000001E-3,-4.8000000000000001E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":1.8900000000000002E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":2.3700000000000001E-3},{"$f":"WNARRates[[#This Row],[SRR]]","v":-4.8000000000000001E-4},{"$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],[SRR]]","v":3.4619999999999998E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":3.2149999999999998E-2},{"$f":"WNARRates[[#This Row],[SRR]]","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,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":3.4619999999999998E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":3.2149999999999998E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":2.47E-3},{"$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],[SRR]]","v":3.3090000000000001E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":2.9350000000000001E-2},{"$f":"WNARRates[[#This Row],[SRR]]","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,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":1.4019999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.328E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":7.3999999999999999E-4},{"$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],[SRR]]","v":1.4019999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.328E-2},{"$f":"WNARRates[[#This Row],[SRR]]","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,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[SRR]]","v":1.055E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.021E-2},{"$f":"WNARRates[[#This Row],[SRR]]","v":3.4000000000000002E-4},{"$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"]

{"sheet":"CSWNA Amounts","index":23,"n_rows":217,"n_cols":6,"rows_kept":217,"cut":false,"hidden":false,"merged":[]}
["Month","Region","CustClass","CSWNA","Preparer's Notes","Reviewer's Notes"]
[44378,"NEMO","Res",1113,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res NEMO"]
[44409,"NEMO","Res",3689,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res NEMO"]
[44440,"NEMO","Res",29338,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res NEMO"]
[44470,"NEMO","Res",51964,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res NEMO"]
[44501,"NEMO","Res",24653,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res NEMO"]
[44531,"NEMO","Res",617760,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res NEMO","Differs from $159,638.32 in CSWNA NEMO worksheet - Need to discuss"]
[44378,"WEMO","Res",233,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res WEMO"]
[44409,"WEMO","Res",766,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res WEMO"]
[44440,"WEMO","Res",4924,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res WEMO"]
[44470,"WEMO","Res",9590,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res WEMO"]
[44501,"WEMO","Res",6004,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res WEMO"]
[44531,"WEMO","Res",127873,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res WEMO","Differs from $29,810.33 in CSWNA WEMO worksheet - Need to discuss"]
[44378,"SEMO","Res",72,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res SEMO"]
[44409,"SEMO","Res",643,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res SEMO"]
[44440,"SEMO","Res",18549,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res SEMO"]
[44470,"SEMO","Res",57983,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res SEMO"]
[44501,"SEMO","Res",-16459,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res SEMO"]
[44531,"SEMO","Res",664961,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Res SEMO","Differs from $232,651.59 in CSWNA SEMO worksheet - Need to discuss"]
[44378,"NEMO","SGS",139,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS NEMO"]
[44409,"NEMO","SGS",461,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS NEMO"]
[44440,"NEMO","SGS",3663,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS NEMO"]
[44470,"NEMO","SGS",6204,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS NEMO"]
[44501,"NEMO","SGS",3105,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS NEMO"]
[44531,"NEMO","SGS",75018,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS NEMO","Differs from $19,385.79 in CSWNA NEMO worksheet - Need to discuss"]
[44378,"WEMO","SGS",34,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS WEMO"]
[44409,"WEMO","SGS",111,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS WEMO"]
[44440,"WEMO","SGS",713,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS WEMO"]
[44470,"WEMO","SGS",1361,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS WEMO"]
[44501,"WEMO","SGS",859,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS WEMO"]
[44531,"WEMO","SGS",18169,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS WEMO","Differs from $4,235.52 in CSWNA WEMO worksheet - Need to discuss"]
[44378,"SEMO","SGS",6,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS SEMO"]
[44409,"SEMO","SGS",56,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS SEMO"]
[44440,"SEMO","SGS",1615,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS SEMO"]
[44470,"SEMO","SGS",5160,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS SEMO"]
[44501,"SEMO","SGS",-1420,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS SEMO"]
[44531,"SEMO","SGS",58006,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA SGS SEMO","Differs from $20,294.66 in CSWNA SEMO worksheet - Need to discuss"]
[44562,"NEMO","Res",-67100.710000000006,"Worksheet CSWNA NEMO row 12, column E"]
[44593,"NEMO","Res",-46976.4,"Worksheet CSWNA NEMO row 13, column E"]
[44621,"NEMO","Res",-16226.27,"Worksheet CSWNA NEMO row 14, column E"]
[44652,"NEMO","Res",-80668.06,"Worksheet CSWNA NEMO row 15, column E"]
[44682,"NEMO","Res",-13070.71,"Worksheet CSWNA NEMO row 16, column E"]
[44713,"NEMO","Res",7993.95,"Worksheet CSWNA NEMO row 17, column E"]
[44562,"WEMO","Res",-5418.44,"Worksheet CSWNA WEMO row 12, column E"]
[44593,"WEMO","Res",-10967.29,"Worksheet CSWNA WEMO row 13, column E"]
[44621,"WEMO","Res",-6801.34,"Worksheet CSWNA WEMO row 14, column E"]
[44652,"WEMO","Res",-14198.36,"Worksheet CSWNA WEMO row 15, column E"]
[44682,"WEMO","Res",-4227.0200000000004,"Worksheet CSWNA WEMO row 16, column E"]
[44713,"WEMO","Res",1204.9000000000001,"Worksheet CSWNA WEMO row 17, column E"]
[44562,"SEMO","Res",-9038.3700000000008,"Worksheet CSWNA SEMO row 12, column E"]
[44593,"SEMO","Res",-21210.32,"Worksheet CSWNA SEMO row 13, column E"]
[44621,"SEMO","Res",51430.01,"Worksheet CSWNA SEMO row 14, column E"]
[44652,"SEMO","Res",-15414.36,"Worksheet CSWNA SEMO row 15, column E"]
[44682,"SEMO","Res",9738.2199999999993,"Worksheet CSWNA SEMO row 16, column E"]
[44713,"SEMO","Res",4019.69,"Worksheet CSWNA SEMO row 17, column E"]
[44562,"NEMO","SGS",-8183.26,"Worksheet CSWNA NEMO row 25, column E"]
[44593,"NEMO","SGS",-5741.26,"Worksheet CSWNA NEMO row 26, column E"]
[44621,"NEMO","SGS",-1973.04,"Worksheet CSWNA NEMO row 27, column E"]
[44652,"NEMO","SGS",-9804.81,"Worksheet CSWNA NEMO row 28, column E"]
[44682,"NEMO","SGS",-1520.94,"Worksheet CSWNA NEMO row 29, column E"]
[44713,"NEMO","SGS",991.52,"Worksheet CSWNA NEMO row 30, column E"]
[44562,"WEMO","SGS",-768.01,"Worksheet CSWNA WEMO row 25, column E"]
[44593,"WEMO","SGS",-1542.42,"Worksheet CSWNA WEMO row 26, column E"]
[44621,"WEMO","SGS",-972.09,"Worksheet CSWNA WEMO row 27, column E"]
[44652,"WEMO","SGS",-2044.9,"Worksheet CSWNA WEMO row 28, column E"]
[44682,"WEMO","SGS",-571.53,"Worksheet CSWNA WEMO row 29, column E"]
[44713,"WEMO","SGS",171.02,"Worksheet CSWNA WEMO row 30, column E"]
[44562,"SEMO","SGS",-790.2,"Worksheet CSWNA SEMO row 25, column E"]
[44593,"SEMO","SGS",-1857.94,"Worksheet CSWNA SEMO row 26, column E"]
[44621,"SEMO","SGS",4509.03,"Worksheet CSWNA SEMO row 27, column E"]
[44652,"SEMO","SGS",-1344.57,"Worksheet CSWNA SEMO row 28, column E"]
[44682,"SEMO","SGS",851.1,"Worksheet CSWNA SEMO row 29, column E"]
[44713,"SEMO","SGS",350.82,"Worksheet CSWNA SEMO row 30, column E"]
[44743,"NEMO","Res",1078.3499999999999,"Worksheet CSWNA NEMO row 12, column E"]
[44774,"NEMO","Res",3583.29,"Worksheet CSWNA NEMO row 13, column E"]
[44805,"NEMO","Res",12169.35,"Worksheet CSWNA NEMO row 14, column E"]
[44835,"NEMO","Res",-20607.72,"Worksheet CSWNA NEMO row 15, column E"]
[44866,"NEMO","Res",-24472.77,"Worksheet CSWNA NEMO row 16, column E"]
[44896,"NEMO","Res",-60621.2,"Worksheet CSWNA NEMO row 17, column E"]
[44743,"WEMO","Res",334.52,"Worksheet CSWNA WEMO row 12, column E"]
[44774,"WEMO","Res",972.17,"Worksheet CSWNA WEMO row 13, column E"]
[44805,"WEMO","Res",1495.22,"Worksheet CSWNA WEMO row 14, column E"]
[44835,"WEMO","Res",-1673.06,"Worksheet CSWNA WEMO row 15, column E"]
[44866,"WEMO","Res",-5575.46,"Worksheet CSWNA WEMO row 16, column E"]
[44896,"WEMO","Res",-11451.44,"Worksheet CSWNA WEMO row 17, column E"]
[44743,"SEMO","Res",70.12,"Worksheet CSWNA SEMO row 12, column E"]
[44774,"SEMO","Res",699.83,"Worksheet CSWNA SEMO row 13, column E"]
[44805,"SEMO","Res",2447.5300000000002,"Worksheet CSWNA SEMO row 14, column E"]
[44835,"SEMO","Res",-7769.64,"Worksheet CSWNA SEMO row 15, column E"]
[44866,"SEMO","Res",-13255.77,"Worksheet CSWNA SEMO row 16, column E"]
[44896,"SEMO","Res",17043.240000000002,"Worksheet CSWNA SEMO row 17, column E"]
[44743,"NEMO","SGS",137.63,"Worksheet CSWNA NEMO row 25, column E"]
[44774,"NEMO","SGS",455.57,"Worksheet CSWNA NEMO row 26, column E"]
[44805,"NEMO","SGS",1539.36,"Worksheet CSWNA NEMO row 27, column E"]
[44835,"NEMO","SGS",-2573.1799999999998,"Worksheet CSWNA NEMO row 28, column E"]
[44866,"NEMO","SGS",-3033.73,"Worksheet CSWNA NEMO row 29, column E"]
[44896,"NEMO","SGS",-7421.7,"Worksheet CSWNA NEMO row 30, column E"]
[44743,"WEMO","SGS",48.45,"Worksheet CSWNA WEMO row 25, column E"]
[44774,"WEMO","SGS",139.77000000000001,"Worksheet CSWNA WEMO row 26, column E"]
[44805,"WEMO","SGS",215.52,"Worksheet CSWNA WEMO row 27, column E"]
[44835,"WEMO","SGS",-239.61,"Worksheet CSWNA WEMO row 28, column E"]
[44866,"WEMO","SGS",-797.18,"Worksheet CSWNA WEMO row 29, column E"]
[44896,"WEMO","SGS",-1631.27,"Worksheet CSWNA WEMO row 30, column E"]
[44743,"SEMO","SGS",6.17,"Worksheet CSWNA SEMO row 25, column E"]
[44774,"SEMO","SGS",61.58,"Worksheet CSWNA SEMO row 26, column E"]
[44805,"SEMO","SGS",215.61,"Worksheet CSWNA SEMO row 27, column E"]
[44835,"SEMO","SGS",-675.98,"Worksheet CSWNA SEMO row 28, column E"]
[44866,"SEMO","SGS",-1169.6400000000001,"Worksheet CSWNA SEMO row 29, column E"]
[44896,"SEMO","SGS",1505.29,"Worksheet CSWNA SEMO row 30, column E"]
[44927,"NEMO","Res",82775.210000000006,"Worksheet CSWNA NEMO row 12, column E"]
[44958,"NEMO","Res",77853.259999999995,"Worksheet CSWNA NEMO row 13, column E"]
[44986,"NEMO","Res",-53206.879999999997,"Worksheet CSWNA NEMO row 14, column E"]
[45017,"NEMO","Res",-6433.2,"Worksheet CSWNA NEMO row 15, column E"]
[45047,"NEMO","Res",27150.9,"Worksheet CSWNA NEMO row 16, column E"]
[45078,"NEMO","Res",3636.79,"Worksheet CSWNA NEMO row 17, column E"]
[44927,"WEMO","Res",9370.64,"Worksheet CSWNA WEMO row 12, column E"]
[44958,"WEMO","Res",18395.32,"Worksheet CSWNA WEMO row 13, column E"]
[44986,"WEMO","Res",-3540.26,"Worksheet CSWNA WEMO row 14, column E"]
[45017,"WEMO","Res",-5828.57,"Worksheet CSWNA WEMO row 15, column E"]
[45047,"WEMO","Res",4639.8100000000004,"Worksheet CSWNA WEMO row 16, column E"]
[45078,"WEMO","Res",1961.75,"Worksheet CSWNA WEMO row 17, column E"]
[44927,"SEMO","Res",115674.6,"Worksheet CSWNA SEMO row 12, column E"]
[44958,"SEMO","Res",194199.5,"Worksheet CSWNA SEMO row 13, column E"]
[44986,"SEMO","Res",26059.52,"Worksheet CSWNA SEMO row 14, column E"]
[45017,"SEMO","Res",25699.75,"Worksheet CSWNA SEMO row 15, column E"]
[45047,"SEMO","Res",17300.95,"Worksheet CSWNA SEMO row 16, column E"]
[45078,"SEMO","Res",2560.9699999999998,"Worksheet CSWNA SEMO row 17, column E"]
[44927,"NEMO","SGS",10111.39,"Worksheet CSWNA NEMO row 25, column E"]
[44958,"NEMO","SGS",9479.31,"Worksheet CSWNA NEMO row 26, column E"]
[44986,"NEMO","SGS",-6548.02,"Worksheet CSWNA NEMO row 27, column E"]
[45017,"NEMO","SGS",-798.05,"Worksheet CSWNA NEMO row 28, column E"]
[45047,"NEMO","SGS",3257.96,"Worksheet CSWNA NEMO row 29, column E"]
[45078,"NEMO","SGS",456.15,"Worksheet CSWNA NEMO row 30, column E"]
[44927,"WEMO","SGS",1328.19,"Worksheet CSWNA WEMO row 25, column E"]
[44958,"WEMO","SGS",2621.96,"Worksheet CSWNA WEMO row 26, column E"]
[44986,"WEMO","SGS",-502.1,"Worksheet CSWNA WEMO row 27, column E"]
[45017,"WEMO","SGS",-833.53,"Worksheet CSWNA WEMO row 28, column E"]
[45047,"WEMO","SGS",639.38,"Worksheet CSWNA WEMO row 29, column E"]
[45078,"WEMO","SGS",281.16000000000003,"Worksheet CSWNA WEMO row 30, column E"]
[44927,"SEMO","SGS",10204.530000000001,"Worksheet CSWNA SEMO row 25, column E"]
[44958,"SEMO","SGS",17222.990000000002,"Worksheet CSWNA SEMO row 26, column E"]
[44986,"SEMO","SGS",2297.11,"Worksheet CSWNA SEMO row 27, column E"]
[45017,"SEMO","SGS",2294.8000000000002,"Worksheet CSWNA SEMO row 28, column E"]
[45047,"SEMO","SGS",1530.37,"Worksheet CSWNA SEMO row 29, column E"]
[45078,"SEMO","SGS",225.6,"Worksheet CSWNA SEMO row 30, column E"]
[45108,"NEMO","Res",1100.56,"Worksheet CSWNA NEMO row 12, column E"]
[45139,"NEMO","Res",3626.6,"Worksheet CSWNA NEMO row 13, column E"]
[45170,"NEMO","Res",37493.360000000001,"Worksheet CSWNA NEMO row 14, column E"]
[45200,"NEMO","Res",23340.58,"Worksheet CSWNA NEMO row 15, column E"]
[45231,"NEMO","Res",-23789.040000000001,"Worksheet CSWNA NEMO row 16, column E"]
[45261,"NEMO","Res",79977.279999999999,"Worksheet CSWNA NEMO row 17, column E"]
[45108,"WEMO","Res",231.39,"Worksheet CSWNA WEMO row 12, column E"]
[45139,"WEMO","Res",762.84,"Worksheet CSWNA WEMO row 13, column E"]
[45170,"WEMO","Res",8235.6,"Worksheet CSWNA WEMO row 14, column E"]
[45200,"WEMO","Res",4996.62,"Worksheet CSWNA WEMO row 15, column E"]
[45231,"WEMO","Res",-5561.44,"Worksheet CSWNA WEMO row 16, column E"]
[45261,"WEMO","Res",19970.330000000002,"Worksheet CSWNA WEMO row 17, column E"]
[45108,"SEMO","Res",71.03,"Worksheet CSWNA SEMO row 12, column E"]
[45139,"SEMO","Res",-45324.54,"Worksheet CSWNA SEMO row 13, column E"]
[45170,"SEMO","Res",10124.040000000001,"Worksheet CSWNA SEMO row 14, column E"]
[45200,"SEMO","Res",38026.160000000003,"Worksheet CSWNA SEMO row 15, column E"]
[45231,"SEMO","Res",25958.14,"Worksheet CSWNA SEMO row 16, column E"]
[45261,"SEMO","Res",72977.440000000002,"Worksheet CSWNA SEMO row 17, column E"]
[45108,"NEMO","SGS",138.75,"Worksheet CSWNA NEMO row 25, column E"]
[45139,"NEMO","SGS",460.61,"Worksheet CSWNA NEMO row 26, column E"]
[45170,"NEMO","SGS",4327.32,"Worksheet CSWNA NEMO row 27, column E"]
[45200,"NEMO","SGS",2991.57,"Worksheet CSWNA NEMO row 28, column E"]
[45231,"NEMO","SGS",-2970.61,"Worksheet CSWNA NEMO row 29, column E"]
[45261,"NEMO","SGS",9927.84,"Worksheet CSWNA NEMO row 30, column E"]
[45108,"WEMO","SGS",33.06,"Worksheet CSWNA WEMO row 25, column E"]
[45139,"WEMO","SGS",108.97,"Worksheet CSWNA WEMO row 26, column E"]
[45170,"WEMO","SGS",1204.6600000000001,"Worksheet CSWNA WEMO row 27, column E"]
[45200,"WEMO","SGS",664.01,"Worksheet CSWNA WEMO row 28, column E"]
[45231,"WEMO","SGS",-771.36,"Worksheet CSWNA WEMO row 29, column E"]
[45261,"WEMO","SGS",2712.15,"Worksheet CSWNA WEMO row 30, column E"]
[45108,"SEMO","SGS",6.25,"Worksheet CSWNA SEMO row 25, column E"]
[45139,"SEMO","SGS",-3986.62,"Worksheet CSWNA SEMO row 26, column E"]
[45170,"SEMO","SGS",1004.06,"Worksheet CSWNA SEMO row 27, column E"]
[45200,"SEMO","SGS",3313.59,"Worksheet CSWNA SEMO row 28, column E"]
[45231,"SEMO","SGS",2374.39,"Worksheet CSWNA SEMO row 29, column E"]
[45261,"SEMO","SGS",6559.87,"Worksheet CSWNA SEMO row 30, column E"]
[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"]

{"sheet":"ReconPerAdj","index":24,"n_rows":97,"n_cols":9,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
["Year","Period","EffDate","Region","CustClass","RateName","ReconcilingPeriodAdj","Preparer's Notes","Reviewer's Notes"]
[2021,"S1",44287,"NEMO","Res","CSWNA",133303,"From legacy WNAR Filing Workpapers Apr-2021 Rev 3.12.2021, worksheet CSWNA Summary, row 15"]
[2021,"S1",44287,"NEMO","SGS","CSWNA",15372,"From legacy WNAR Filing Workpapers Apr-2021 Rev 3.12.2021, worksheet CSWNA Summary, row 15"]
[2021,"S1",44287,"SEMO","Res","CSWNA",193522,"From legacy WNAR Filing Workpapers Apr-2021 Rev 3.12.2021, worksheet CSWNA Summary, row 15"]
[2021,"S1",44287,"SEMO","SGS","CSWNA",17000,"From legacy WNAR Filing Workpapers Apr-2021 Rev 3.12.2021, worksheet CSWNA Summary, row 15","Input worksheet of WNAR Filing Apr 2022 Process_Input - Rev 03102022 only shows $1,700.  This worksheet fed the final workpapers for 2022 S1 filing."]
[2021,"S1",44287,"WEMO","Res","CSWNA",26501,"From legacy WNAR Filing Workpapers Apr-2021 Rev 3.12.2021, worksheet CSWNA Summary, row 15"]
[2021,"S1",44287,"WEMO","SGS","CSWNA",3827,"From legacy WNAR Filing Workpapers Apr-2021 Rev 3.12.2021, worksheet CSWNA Summary, row 15"]
[2021,"S1",44287,"NEMO","Res","SRR",-4215,"From legacy WNAR Filing Workpapers Apr-2021 Rev 3.12.2021, worksheet SSR Summary, row 45"]
[2021,"S1",44287,"NEMO","SGS","SRR",-158,"From legacy WNAR Filing Workpapers Apr-2021 Rev 3.12.2021, worksheet SSR Summary, row 45"]
[2021,"S1",44287,"SEMO","Res","SRR",-55,"From legacy WNAR Filing Workpapers Apr-2021 Rev 3.12.2021, worksheet SSR Summary, row 45"]
[2021,"S1",44287,"SEMO","SGS","SRR",-31,"From legacy WNAR Filing Workpapers Apr-2021 Rev 3.12.2021, worksheet SSR Summary, row 45"]
[2021,"S1",44287,"WEMO","Res","SRR",4991,"From legacy WNAR Filing Workpapers Apr-2021 Rev 3.12.2021, worksheet SSR Summary, row 45"]
[2021,"S1",44287,"WEMO","SGS","SRR",-13,"From legacy WNAR Filing Workpapers Apr-2021 Rev 3.12.2021, worksheet SSR Summary, row 45"]
[2021,"S2",44470,"NEMO","Res","CSWNA",-150520,"From legacy WNAR Filing Workpapers Oct-2021 Rev 9.9.2021($)), worksheet CSWNA Summary, row 15"]
[2021,"S2",44470,"NEMO","SGS","CSWNA",-17997,"From legacy WNAR Filing Workpapers Oct-2021 Rev 9.9.2021($)), worksheet CSWNA Summary, row 15"]
[2021,"S2",44470,"SEMO","Res","CSWNA",-50496,"From legacy WNAR Filing Workpapers Oct-2021 Rev 9.9.2021($)), worksheet CSWNA Summary, row 15"]
[2021,"S2",44470,"SEMO","SGS","CSWNA",-4345,"From legacy WNAR Filing Workpapers Oct-2021 Rev 9.9.2021($)), worksheet CSWNA Summary, row 15"]
[2021,"S2",44470,"WEMO","Res","CSWNA",-29024,"From legacy WNAR Filing Workpapers Oct-2021 Rev 9.9.2021($)), worksheet CSWNA Summary, row 15"]
[2021,"S2",44470,"WEMO","SGS","CSWNA",-4034,"From legacy WNAR Filing Workpapers Oct-2021 Rev 9.9.2021($)), worksheet CSWNA Summary, row 15"]
[2021,"S2",44470,"NEMO","Res","SRR",941.82,"From legacy WNAR Filing Workpapers Oct-2021 Rev 9.9.2021($)), worksheet SSR Summary, CSWNA Net Recov row 25 ($595.50)+ SRR Net Recov row 45 (-$991.10)+ SRR True-Up cells D19:F19 ($1,337.42) in worksheet SRR Res NEMO"]
[2021,"S2",44470,"NEMO","SGS","SRR",406.81,"From legacy WNAR Filing Workpapers Oct-2021 Rev 9.9.2021($)), worksheet SSR Summary, CSWNA Net Recov row 25 ($15.47)+ SRR Net Recov row 45 ($147.55) + SRR True-Up cells D19:F19 ($166.96) in worksheet SRR SGS NEMO"]
[2021,"S2",44470,"SEMO","Res","SRR",-6163.36,"From legacy WNAR Filing Workpapers Oct-2021 Rev 9.9.2021($)), worksheet SSR Summary, CSWNA Net Recov row 25 (-$5,914.56) + SRR Net Recov row 45 (-$43.30) + SRR True-Up cells D19:F19 (-$205.50) in worksheet SRR Res SEMO"]
[2021,"S2",44470,"SEMO","SGS","SRR",-1243.25,"From legacy WNAR Filing Workpapers Oct-2021 Rev 9.9.2021($)), worksheet SSR Summary, CSWNA Net Recov row 25 (-$1,246.00) + SRR Net Recov row 45 ($29.67) + SRR True-Up cells D19:F19 (-$26.92) in worksheet SRR SGS SEMO"]
[2021,"S2",44470,"WEMO","Res","SRR",2732.98,"From legacy WNAR Filing Workpapers Oct-2021 Rev 9.9.2021($)), worksheet SSR Summary, CSWNA Net Recov row 25 ($2,336.70) + SRR Net Recov row 45 ($229.32) + SRR True-Up cells D19:F19 ($166.96) in worksheet SRR Res WEMO"]
[2021,"S2",44470,"WEMO","SGS","SRR",333.76,"From legacy WNAR Filing Workpapers Oct-2021 Rev 9.9.2021($)), worksheet SSR Summary, CSWNA Net Recov row 25 ($301.18) + SRR Net Recov row 45 (-$16.82) + SRR True-Up cells D19:F19 ($49.40) in worksheet SRR SGS WEMO"]
[2022,"S1",44652,"NEMO","Res","CSWNA",728517,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Summary, row 15\nOriginally $728,517 but reduced by $99,465 to $629,052 due to 5% cap on rate increase.","CSWNA NEMO shows $270,395 - Need to discuss"]
[2022,"S1",44652,"NEMO","SGS","CSWNA",88590,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Summary, row 15","CSWNA NEMO shows $32,958 - Need to discuss"]
[2022,"S1",44652,"SEMO","Res","CSWNA",725749,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Summary, row 15","CSWNA SEMO shows $293,439 - Need to discuss"]
[2022,"S1",44652,"SEMO","SGS","CSWNA",63423,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Summary, row 15","CSWNA SEMO shows $25,713 - Need to discuss"]
[2022,"S1",44652,"WEMO","Res","CSWNA",149390,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Summary, row 15\nOriginally $149,390 but reduced by  $20,396 to $128,994 due to 5% cap on rate increase.","CSWNA WEMO shows $51,327 - Need to discuss"]
[2022,"S1",44652,"WEMO","SGS","CSWNA",21247,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet CSWNA Summary, row 15","CSWNA WEMO shows $7,313 - Need to discuss"]
[2022,"S1",44652,"NEMO","Res","SRR",17504.099999999999,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet SRR Summary, row 45","Agrees to SSR Summary worksheet row 54"]
[2022,"S1",44652,"NEMO","SGS","SRR",337.89,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet SRR Summary, row 46","Agrees to SSR Summary worksheet row 54"]
[2022,"S1",44652,"SEMO","Res","SRR",824.68,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet SRR Summary, row 47","Agrees to SSR Summary worksheet row 54"]
[2022,"S1",44652,"SEMO","SGS","SRR",1591.17,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet SRR Summary, row 48","Agrees to SSR Summary worksheet row 54"]
[2022,"S1",44652,"WEMO","Res","SRR",9215.69,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet SRR Summary, row 49","Agrees to SSR Summary worksheet row 54"]
[2022,"S1",44652,"WEMO","SGS","SRR",88.48,"From legacy WNAR Filing Workpapers Apr 2022 - Rev 03102022, worksheet SRR Summary, row 50","Agrees to SSR Summary worksheet row 54"]
[2022,"S2",44835,"NEMO","Res","CSWNA",-216048.2,"CSWNA NEMO Worksheet, row 19, column C"]
[2022,"S2",44835,"NEMO","SGS","CSWNA",-26231.79,"CSWNA NEMO Worksheet, row 32, column C"]
[2022,"S2",44835,"SEMO","Res","CSWNA",19524.87,"CSWNA SEMO Worksheet, row 19, column C"]
[2022,"S2",44835,"SEMO","SGS","CSWNA",1718.24,"CSWNA SEMO Worksheet, row 32, column C"]
[2022,"S2",44835,"WEMO","Res","CSWNA",-40407.550000000003,"CSWNA WEMO Worksheet, row 19, column C"]
[2022,"S2",44835,"WEMO","SGS","CSWNA",-5727.93,"CSWNA WEMO Worksheet, row 32, column C"]
[2022,"S2",44835,"NEMO","Res","SRR",3701.91,"SRR Summary Worksheet, row 61, column C"]
[2022,"S2",44835,"NEMO","SGS","SRR",1947.09,"SRR Summary Worksheet, row 61, column F"]
[2022,"S2",44835,"SEMO","Res","SRR",-1783.86,"SRR Summary Worksheet, row 61, column I"]
[2022,"S2",44835,"SEMO","SGS","SRR",267.31,"SRR Summary Worksheet, row 61, column J"]
[2022,"S2",44835,"WEMO","Res","SRR",2546.04,"SRR Summary Worksheet, row 61, column D"]
[2022,"S2",44835,"WEMO","SGS","SRR",441.69,"SRR Summary Worksheet, row 61, column G"]
[2023,"S1",45017,"NEMO","Res","CSWNA",-88870.7,"CSWNA NEMO Worksheet, row 19, column C"]
[2023,"S1",45017,"NEMO","SGS","CSWNA",-10896.05,"CSWNA NEMO Worksheet, row 32, column C"]
[2023,"S1",45017,"SEMO","Res","CSWNA",-764.69,"CSWNA SEMO Worksheet, row 19, column C"]
[2023,"S1",45017,"SEMO","SGS","CSWNA",-56.97,"CSWNA SEMO Worksheet, row 32, column C"]
[2023,"S1",45017,"WEMO","Res","CSWNA",-15898.05,"CSWNA WEMO Worksheet, row 19, column C"]
[2023,"S1",45017,"WEMO","SGS","CSWNA",-2264.3200000000002,"CSWNA WEMO Worksheet, row 32, column C"]
[2023,"S1",45017,"NEMO","Res","SRR",-307042.08999999997,"SRR Summary Worksheet, row 61, column C"]
[2023,"S1",45017,"NEMO","SGS","SRR",-69254.820000000007,"SRR Summary Worksheet, row 61, column F"]
[2023,"S1",45017,"SEMO","Res","SRR",-458606.28,"SRR Summary Worksheet, row 61, column I"]
[2023,"S1",45017,"SEMO","SGS","SRR",-12563.68,"SRR Summary Worksheet, row 61, column J"]
[2023,"S1",45017,"WEMO","Res","SRR",-47439.33,"SRR Summary Worksheet, row 61, column D"]
[2023,"S1",45017,"WEMO","SGS","SRR",-14199.32,"SRR Summary Worksheet, row 61, column G"]
[2023,"S2",45200,"NEMO","Res","CSWNA",131776.07999999999,"CSWNA NEMO Worksheet, row 19, column C"]
[2023,"S2",45200,"NEMO","SGS","CSWNA",15958.74,"CSWNA NEMO Worksheet, row 32, column C"]
[2023,"S2",45200,"SEMO","Res","CSWNA",381495.29,"CSWNA SEMO Worksheet, row 19, column C"]
[2023,"S2",45200,"SEMO","SGS","CSWNA",33775.4,"CSWNA SEMO Worksheet, row 32, column C"]
[2023,"S2",45200,"WEMO","Res","CSWNA",24998.69,"CSWNA WEMO Worksheet, row 19, column C"]
[2023,"S2",45200,"WEMO","SGS","CSWNA",3535.06,"CSWNA WEMO Worksheet, row 32, column C"]
[2023,"S2",45200,"NEMO","Res","SRR",-5848.85,"SRR Summary Worksheet, row 61, column C"]
[2023,"S2",45200,"NEMO","SGS","SRR",2119.46,"SRR Summary Worksheet, row 61, column F"]
[2023,"S2",45200,"SEMO","Res","SRR",2243.52,"SRR Summary Worksheet, row 61, column I"]
[2023,"S2",45200,"SEMO","SGS","SRR",18.480000000000004,"SRR Summary Worksheet, row 61, column J"]
[2023,"S2",45200,"WEMO","Res","SRR",2046.19,"SRR Summary Worksheet, row 61, column D"]
[2023,"S2",45200,"WEMO","SGS","SRR",640.16999999999996,"SRR Summary Worksheet, row 61, column G"]
[2024,"S1",45383,"NEMO","Res","CSWNA",121749.34,"CSWNA NEMO Worksheet, row 19, column C"]
[2024,"S1",45383,"NEMO","SGS","CSWNA",14875.48,"CSWNA NEMO Worksheet, row 32, column C"]
[2024,"S1",45383,"SEMO","Res","CSWNA",101832.27,"CSWNA SEMO Worksheet, row 19, column C"]
[2024,"S1",45383,"SEMO","SGS","CSWNA",9271.5400000000009,"CSWNA SEMO Worksheet, row 32, column C"]
[2024,"S1",45383,"WEMO","Res","CSWNA",28635.34,"CSWNA WEMO Worksheet, row 19, column C"]
[2024,"S1",45383,"WEMO","SGS","CSWNA",3951.49,"CSWNA WEMO Worksheet, row 32, column C"]
[2024,"S1",45383,"NEMO","Res","SRR",1048.0999999999995,"SRR Summary Worksheet, row 61, column C"]
[2024,"S1",45383,"NEMO","SGS","SRR",10290.039999999999,"SRR Summary Worksheet, row 61, column F"]
[2024,"S1",45383,"SEMO","Res","SRR",-33967.479999999996,"SRR Summary Worksheet, row 61, column I"]
[2024,"S1",45383,"SEMO","SGS","SRR",-1882.9099999999999,"SRR Summary Worksheet, row 61, column J"]
[2024,"S1",45383,"WEMO","Res","SRR",16534.120000000003,"SRR Summary Worksheet, row 61, column D"]
[2024,"S1",45383,"WEMO","SGS","SRR",5150.91,"SRR Summary Worksheet, row 61, column G"]
[2024,"S2",45566,"NEMO","Res","CSWNA",355585.62,"CSWNA NEMO Worksheet, row 19, column C"]
[2024,"S2",45566,"NEMO","SGS","CSWNA",42833.95,"CSWNA NEMO Worksheet, row 32, column C"]
[2024,"S2",45566,"SEMO","Res","CSWNA",449138.43,"CSWNA SEMO Worksheet, row 19, column C"]
[2024,"S2",45566,"SEMO","SGS","CSWNA",39923.160000000003,"CSWNA SEMO Worksheet, row 32, column C"]
[2024,"S2",45566,"WEMO","Res","CSWNA",69713.279999999999,"CSWNA WEMO Worksheet, row 19, column C"]
[2024,"S2",45566,"WEMO","SGS","CSWNA",9610.9599999999991,"CSWNA WEMO Worksheet, row 32, column C"]
[2024,"S2",45566,"NEMO","Res","SRR",26888.600000000002,"SRR Summary Worksheet, row 61, column C"]
[2024,"S2",45566,"NEMO","SGS","SRR",2585.48,"SRR Summary Worksheet, row 61, column F"]
[2024,"S2",45566,"SEMO","Res","SRR",57213.460000000006,"SRR Summary Worksheet, row 61, column I"]
[2024,"S2",45566,"SEMO","SGS","SRR",1325.1100000000001,"SRR Summary Worksheet, row 61, column J"]
[2024,"S2",45566,"WEMO","Res","SRR",5728.79,"SRR Summary Worksheet, row 61, column D"]
[2024,"S2",45566,"WEMO","SGS","SRR",355.68,"SRR Summary Worksheet, row 61, column G"]

{"sheet":"VolTrueUp","index":25,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["Year","Period","Region","CustClass","TrueUp","Preparer's Notes","Reviewer's Notes"]
[2022,"S1","NEMO","Res",5544.34,"SRR NEMO worksheet row 22, column C"]
[2022,"S1","NEMO","SGS",-433.46,"SRR NEMO worksheet row 37, column C"]
[2022,"S1","WEMO","Res",2468.65,"SRR WEMO worksheet row 22, column C"]
[2022,"S1","WEMO","SGS",193.5,"SRR WEMO worksheet row 37, column C"]
[2022,"S1","SEMO","Res",10182.040000000001,"SRR SEMO worksheet row 22, column C"]
[2022,"S1","SEMO","SGS",454.77,"SRR SEMO worksheet row 37, column C"]
[2022,"S2","NEMO","Res",36.68,"SRR NEMO worksheet row 22, column C"]
[2022,"S2","NEMO","SGS",-5.0500000000000007,"SRR NEMO worksheet row 37, column C"]
[2022,"S2","WEMO","Res",2.9,"SRR WEMO worksheet row 22, column C"]
[2022,"S2","WEMO","SGS",-0.54,"SRR WEMO worksheet row 37, column C"]
[2022,"S2","SEMO","Res",-694.44,"SRR SEMO worksheet row 22, column C"]
[2022,"S2","SEMO","SGS",-117.42,"SRR SEMO worksheet row 37, column C"]
[2023,"S1","NEMO","Res",3577.98,"SRR NEMO worksheet row 22, column C"]
[2023,"S1","NEMO","SGS",200.08999999999997,"SRR NEMO worksheet row 37, column C"]
[2023,"S1","WEMO","Res",358.07,"SRR WEMO worksheet row 22, column C"]
[2023,"S1","WEMO","SGS",93.27000000000001,"SRR WEMO worksheet row 37, column C"]
[2023,"S1","SEMO","Res",-216.25999999999931,"SRR SEMO worksheet row 22, column C"]
[2023,"S1","SEMO","SGS",-312.86000000000007,"SRR SEMO worksheet row 37, column C"]
[2023,"S2","NEMO","Res",1222.29,"SRR NEMO worksheet row 22, column C"]
[2023,"S2","NEMO","SGS",324.69,"SRR NEMO worksheet row 37, column C"]
[2023,"S2","WEMO","Res",186.19,"SRR WEMO worksheet row 22, column C"]
[2023,"S2","WEMO","SGS",77.61,"SRR WEMO worksheet row 37, column C"]
[2023,"S2","SEMO","Res",520.04,"SRR SEMO worksheet row 22, column C"]
[2023,"S2","SEMO","SGS",71.84,"SRR SEMO worksheet row 37, column C"]
[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"]

{"sheet":"PriorPerAdj","index":26,"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":27,"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":28,"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":29,"n_rows":13,"n_cols":13,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Month","60-GCSF","60-GRF","61-GCSF","61-GRF","62-GCSF","62-GRF","63-GCSF","63-GRF","BeginDate","EndDate","Preparer's Notes","Reviewer's Notes"]
[1,0.14216000000000001,0.33606999999999998,0.14216000000000001,0.33606999999999998,8.3119999999999999E-2,0.24335000000000001,0.14216000000000001,0.33606999999999998,43709,2958101,"From Tariff"]
[2,0.14216000000000001,0.33606999999999998,0.14216000000000001,0.33606999999999998,8.3119999999999999E-2,0.24335000000000001,0.14216000000000001,0.33606999999999998,43709,2958101,"From Tariff"]
[3,0.14216000000000001,0.33606999999999998,0.14216000000000001,0.33606999999999998,8.3119999999999999E-2,0.24335000000000001,0.14216000000000001,0.33606999999999998,43709,2958101,"From Tariff"]
[4,0.14216000000000001,0.33606999999999998,0.14216000000000001,0.33606999999999998,8.3119999999999999E-2,0.24335000000000001,0.14216000000000001,0.33606999999999998,43709,2958101,"From Tariff"]
[5,0.14216000000000001,0.35071999999999998,0.14216000000000001,0.35071999999999998,8.3119999999999999E-2,0.24335000000000001,0.14216000000000001,0.35071999999999998,43709,2958101,"From Tariff"]
[6,0.14216000000000001,0.33239000000000002,0.14216000000000001,0.33239000000000002,8.3119999999999999E-2,0.24335000000000001,0.14216000000000001,0.33239000000000002,43709,2958101,"From Tariff"]
[7,0.14216000000000001,0.33048,0.14216000000000001,0.33048,8.3119999999999999E-2,0.24335000000000001,0.14216000000000001,0.33048,43709,2958101,"From Tariff"]
[8,0.14216000000000001,0.33004,0.14216000000000001,0.33004,8.3119999999999999E-2,0.24335000000000001,0.14216000000000001,0.33004,43709,2958101,"From Tariff"]
[9,0.14216000000000001,0.33028999999999997,0.14216000000000001,0.33028999999999997,8.3119999999999999E-2,0.24335000000000001,0.14216000000000001,0.33028999999999997,43709,2958101,"From Tariff"]
[10,0.14216000000000001,0.33187,0.14216000000000001,0.33187,8.3119999999999999E-2,0.24335000000000001,0.14216000000000001,0.33187,43709,2958101,"From Tariff"]
[11,0.14216000000000001,0.33606999999999998,0.14216000000000001,0.33606999999999998,8.3119999999999999E-2,0.24335000000000001,0.14216000000000001,0.33606999999999998,43709,2958101,"From Tariff"]
[12,0.14216000000000001,0.33606999999999998,0.14216000000000001,0.33606999999999998,8.3119999999999999E-2,0.24335000000000001,0.14216000000000001,0.33606999999999998,43709,2958101,"From Tariff"]

{"sheet":"BillDeter","index":30,"n_rows":7,"n_cols":8,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Region","CustClass","CustClassLong","BillingDeterminants","BeginDate","EndDate","Preparer's Notes","Reviewer's Notes"]
["WEMO","SGS","Small Commercial",700365.64440726885,43709,2958101,"Set in previous rate case."]
["WEMO","Res","Residential",2140376.9890333959,43709,2958101,"Set in previous rate case."]
["SEMO","SGS","Small Commercial",3908443.5557121718,43709,2958101,"Set in previous rate case."]
["SEMO","Res","Residential",15300894.639401933,43709,2958101,"Set in previous rate case."]
["NEMO","SGS","Small Commercial",3249867.6799999997,43709,2958101,"Set in previous rate case."]
["NEMO","Res","Residential",11089284.458101537,43709,2958101,"Set in previous rate case."]

{"sheet":"BetaCoeff","index":31,"n_rows":9,"n_cols":9,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["RateSched","Territory","Region","CustClass","BetaCoeff","BeginDate","EndDate","Preparer's Notes","Reviewer's Notes"]
["60-GCSF",{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},0.23893880000000001,43709,2958101,"Set by original filing."]
["60-GRF",{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},0.11254740000000001,43709,2958101,"Set by original filing."]
["61-GCSF",{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},0.23893880000000001,43709,2958101,"Set by original filing."]
["61-GRF",{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},0.11254740000000001,43709,2958101,"Set by original filing."]
["62-GCSF",{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},0.23716039999999999,43709,2958101,"Set by original filing."]
["62-GRF",{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},0.110869,43709,2958101,"Set by original filing."]
["63-GCSF",{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"SGS"},0.23893880000000001,43709,2958101,"Set by original filing."]
["63-GRF",{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[RateSched]],RateSched[RateSched],0))","v":"Res"},0.11254740000000001,43709,2958101,"Set by original filing."]

{"sheet":"ValidationLists","index":32,"n_rows":9,"n_cols":23,"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"]
["KIRK",null,"NEMO",null,"Residential","Res",null,"S1","April",4,null,"CSWNA",null,10323,null,"60-GCSF","KIRK","NEMO","Small Commercial","SGS",10323,"KMGR_SFGS","C1"]
["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"]
["SEMO",null,"WEMO",null,null,null,null,null,null,null,null,null,null,10244,null,"61-GCSF","WEMO","WEMO","Small Commercial","SGS",10243,"WMGR_SFGS","C1"]
["WEMO",null,null,null,null,null,null,null,null,null,null,null,null,10245,null,"61-GRF","WEMO","WEMO","Residential","Res",10243,"WMGR_RFS","R1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"62-GCSF","SEMO","SEMO","Small Commercial","SGS",10244,"SMGR_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,"NMGR_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":33,"n_rows":17,"n_cols":18,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Year",{"$f":"INDEX(B7:B17,C7)","v":2024},null,null,null,null,"Effective WNA Schedules",null,null,null,"Tariff Sheets",null,null,"Monthly Accrual"]
[null,"Period",{"$f":"INDEX(D7:D8,F7)","v":"S2"},null,null,null,null,"WNA","Period","Eff. Date",null,"Period","Eff Date",null,"Month:",{"$f":"DATE(INDEX(Q4:Q15,R4),P4,1)","v":45383}]
[null,"New Rate Eff:",null,{"$f":"DATE(INDEX(B7:B17,C7),INDEX(E7:E8,F7),1)","v":45566},null,null,null,"CSWNA","S1",{"$f":"IF(I4=$C$3,$D$4,EDATE($D$4,-6))","v":45383},null,{"$f":"$C$2-1&\" \"&C3","v":"2023 S2"},{"$f":"EDATE($D$4,-12)","v":45200},null,"Jan",4,2022,3]
[null,null,null,null,null,null,null,"CSWNA","S2",{"$f":"IF(I5=$C$3,$D$4,EDATE($D$4,-6))","v":45566},null,{"$f":"IF(C3=\"S1\",$C$2-1&\" S2\",C2&\" S1\")","v":"2024 S1"},{"$f":"EDATE(D4,-6)","v":45383},null,"Feb",null,2023]
[null,"Year",null,"Period","StartMo",null,null,"SRR","S1",45383,null,{"$f":"$C$2&\" \"&C3","v":"2024 S2"},{"$f":"D4","v":45566},null,"Mar",null,2024]
[null,2020,5,"S1",4,2,null,"SRR","S2",45566,null,null,null,null,"Apr",null,2025]
[null,2021,null,"S2",10,null,null,"CSWNA Analysis",null,{"$f":"EDATE($D$4,-9)","v":45292},null,null,null,null,"May",null,2026]
[null,2022,null,null,null,null,null,"SRR Analysis",null,{"$f":"EDATE($D$4,-15)","v":45108},null,null,null,null,"Jun",null,2027]
[null,2023,null,null,null,null,null,"Billed Rev. From",null,{"$f":"EDATE($D$4,-12)","v":45200},null,null,null,null,"Jul",null,2028]
[null,2024,null,null,null,null,null,null,null,null,null,null,null,null,"Aug",null,2029]
[null,2025,null,null,null,null,null,null,null,null,null,null,null,null,"Sep",null,2030]
[null,2026,null,null,null,null,null,null,null,null,null,null,null,null,"Oct",null,2031]
[null,2027,null,null,null,null,null,null,null,null,null,null,null,null,"Nov",null,2032]
[null,2028,null,null,null,null,null,null,null,null,null,null,null,null,"Dec",null,2033]
[null,2029]
[null,2030]